{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Intro","Input","Equity Raising Costs","Ancillary","Carry-over","Tax Dep","WACC","SPI depreciation","Assets","Analysis","Forecast revenues","X factor","Chart 1-revenues","Chart 2-Price path","Chart 3-Building blocks"],"not_rendered":{"charts":6,"images":1,"macros":1,"external_links":2,"defined_names":267,"comments":8,"pivot_tables":0},"unopened":[{"sheet":"Chart 1-revenues","index":12,"reason":"not_a_worksheet"},{"sheet":"Chart 2-Price path","index":13,"reason":"not_a_worksheet"},{"sheet":"Chart 3-Building blocks","index":14,"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":"Intro","index":0,"n_rows":64,"n_cols":11,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Post Tax Revenue Model"]
[null,null,null,null,null,null,null,null,null,null,"Version: 02"]
[null,null,null,null,null,null,null,null,null,null,"Date: 19 June 2009"]
[]
[]
[null,"Introduction"]
[]
[]
[]
[]
[null,null,"This model illustrates the basic elements of the AER's building block calculation and associated price and revenue constraints for distribution businesses."]
[]
[null,null,"The model is intended to produce X factors that are applicable to revenue caps, price caps and revenue yield forms of control."]
[]
[null,null,"Building block revenues and cash flows are modelled in nominal terms unless specified otherwise."]
[]
[null,null,"Before using the PTRM, Excel’s iteration mode of calculation needs to be selected."]
[null,null,"To do so, select Options from the Tools menu in Excel, then select the Calculation tab."]
[null,null,"Make sure that Manual (rather than Automatic) is selected and tick the iteration box."]
[]
[null,null,"To run the 'Fix_Te' macro manually, select Macro from the Tools menu, and then select Macros. Highlight 'Fix_Te' and click on Run."]
[]
[]
[]
[null,null,"INSTRUCTIONS FOR USE"]
[]
[null,null,"1. Fill out cells in \"input\" sheet. These cells are highlighted blue. "]
[null,null,"Input data required include:"]
[null,null,null,"by asset class-"]
[null,null,null,null,"opening asset life"]
[null,null,null,null,"remaining life"]
[null,null,null,null,"useful life"]
[null,null,null,null,"remaining tax life"]
[null,null,null,null,"standard tax life"]
[null,null,null,null,"forecast capex"]
[null,null,null,null,"forecast disposals"]
[null,null,null,null,"forecast customer contributions"]
[null,null,null,"forecast total opex"]
[null,null,null,"WACC parameters"]
[null,null,null,"actual prices per each tariff component"]
[null,null,null,"forecast quantities per each tariff component"]
[]
[null,null,"Input expenditure data should be valued in real terms of the year indicated, as at the end of that year."]
[]
[null,null,"2. Select X factors and P-0 on the \"X factor\" sheet"]
[null,null,"Clause 6.2.6 requires that the form of control applicable to \"standard direct control\" services be of a CPI-X form."]
[null,null,"This sheet provides for the calculation of X factors under three basic forms of control, namely a weighted average price cap, revenue cap and revenue yield. "]
[null,null,"These may be amended to suit the particular form of control applicable to the DNSP"]
[]
[null,null,"The value of X may differ for each year of the period but must be set such that the NPV of revenues is equal to the NPV of the total building block revenue requirement for the period."]
[null,null,"The X factor sheet provides input values for each X but contains macro buttons which can be used to goal seek a value of P0 for each form of control to equate the NPVs of forecast and required revenues"]
[]
[]
[]
[]
[null,null,"AMENDMENT RECORD"]
[]
[null,null,"version no.","date of issue",null,"details of amendments"]
[null,null,"version 01","2008-06-26",null,"-"]
[]
[null,null,"version 02","2009-06-19",null,"1. totals in row 37 of the \"Input\" sheet changed to sum rows 7 to 36"]
[null,null,null,null,null,"2. depreciation on capex calculated in rows 169 to 178 and 182 to 191 of the \"Assets\" sheet changed to refer to correct capex inputs for each year"]
[null,null,null,null,null,"3. tax depreciation totals in row 479 of the \"Assets\" sheet changed to include tax depreciation calculated for all asset classes"]

{"sheet":"Input","index":1,"n_rows":411,"n_cols":18,"rows_kept":411,"cut":false,"hidden":false,"merged":[[400,9,400,13],[378,9,378,12],[388,9,388,13],[192,4,192,5],[193,4,193,5],[187,4,187,5],[190,4,190,5],[348,9,348,12],[358,9,358,12],[188,4,188,5],[189,4,189,5],[160,4,160,5],[161,4,161,5],[162,4,162,5],[163,4,163,5],[338,9,338,12],[168,4,168,5],[169,4,169,5],[170,4,170,5],[171,4,171,5],[191,4,191,5],[166,4,166,5],[167,4,167,5],[172,4,172,5],[164,4,164,5],[165,4,165,5],[1,4,1,5],[186,4,186,5],[182,4,182,5],[176,4,176,5],[177,4,177,5],[179,4,179,5],[108,4,108,5],[109,4,109,5],[134,4,134,5],[110,4,110,5],[111,4,111,5],[112,4,112,5],[113,4,113,5],[114,4,114,5],[116,4,116,5],[117,4,117,5],[118,4,118,5],[115,4,115,5],[136,4,136,5],[126,4,126,5],[127,4,127,5],[128,4,128,5],[129,4,129,5],[132,4,132,5],[84,4,84,5],[133,4,133,5],[123,4,123,5],[103,4,103,5],[97,4,97,5],[98,4,98,5],[99,4,99,5],[100,4,100,5],[95,4,95,5],[96,4,96,5],[101,4,101,5],[102,4,102,5],[33,6,33,8],[34,6,34,8],[35,6,35,8],[32,6,32,8],[30,6,30,8],[85,4,85,5],[151,4,151,5],[149,4,149,5],[150,4,150,5],[130,4,130,5],[131,4,131,5],[81,4,81,5],[82,4,82,5],[93,4,93,5],[90,4,90,5],[91,4,91,5],[92,4,92,5],[86,4,86,5],[142,4,142,5],[143,4,143,5],[144,4,144,5],[145,4,145,5],[146,4,146,5],[138,4,138,5],[159,4,159,5],[156,4,156,5],[40,4,40,5],[31,4,31,5],[20,4,20,5],[25,4,25,5],[29,4,29,5],[65,4,65,5],[66,4,66,5],[67,4,67,5],[68,4,68,5],[76,4,76,5],[77,4,77,5],[135,4,135,5],[147,4,147,5],[148,4,148,5],[137,4,137,5],[69,4,69,5],[74,4,74,5],[70,4,70,5],[75,4,75,5],[78,4,78,5],[79,4,79,5],[80,4,80,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[26,6,26,8],[27,6,27,8],[28,6,28,8],[29,6,29,8],[31,6,31,8],[6,4,6,5],[7,4,7,5],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[20,6,20,8],[21,6,21,8],[22,6,22,8],[23,6,23,8],[24,6,24,8],[25,6,25,8],[19,6,19,8],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[15,4,15,5],[14,6,14,8],[16,4,16,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[1,6,1,7],[16,6,16,8],[17,6,17,8],[18,6,18,8],[15,6,15,8],[8,6,8,8],[9,6,9,8],[10,6,10,8],[11,6,11,8],[5,6,5,8],[12,6,12,8],[13,6,13,8],[6,6,6,8],[7,6,7,8],[49,4,49,5],[43,4,43,5],[44,4,44,5],[36,4,36,5],[41,4,41,5],[42,4,42,5],[47,4,47,5],[48,4,48,5],[30,4,30,5],[45,4,45,5],[46,4,46,5],[32,4,32,5],[33,4,33,5],[34,4,34,5],[35,4,35,5],[54,4,54,5],[55,4,55,5],[57,4,57,5],[56,4,56,5],[50,4,50,5],[51,4,51,5],[52,4,52,5],[53,4,53,5],[58,4,58,5],[157,4,157,5],[158,4,158,5],[152,4,152,5],[153,4,153,5],[154,4,154,5],[155,4,155,5],[59,4,59,5],[60,4,60,5],[61,4,61,5],[62,4,62,5],[63,4,63,5],[64,4,64,5],[124,4,124,5],[125,4,125,5],[119,4,119,5],[120,4,120,5],[121,4,121,5],[122,4,122,5],[94,4,94,5],[104,4,104,5],[87,4,87,5],[88,4,88,5],[89,4,89,5],[83,4,83,5]]}
[]
[null,null,null,null,"Input Variables",null,"Input cells are in blue",null,"Updated cells"]
[]
[]
[null,null,null,null,{"$f":"\"Opening Regulated Asset Base for \"&Q7&\" ($m Nominal)\"","v":"Opening Regulated Asset Base for 2013 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value","Assets Under Construction","Remaining Life","Standard Life","Opening Tax Value","Tax Remaining Life","Tax Standard Life","Base Financial Year"]
[null,null,null,null,"Asset Class 1",null,"Transmission Pipelines",null,null,50.933463637207026,null,{"$f":"'SPI depreciation'!I41","v":24.453749637933463},60,"n/a","n/a","n/a",2013]
[null,null,null,null,"Asset Class 2",null,"Distribution Pipelines",null,null,602.81430166015207,null,{"$f":"'SPI depreciation'!I42","v":32.454012413475702},60,"n/a","n/a","n/a"]
[null,null,null,null,"Asset Class 3",null,"Service Pipes",null,null,447.57908528947041,null,{"$f":"'SPI depreciation'!I43","v":35.771789693179826},60,"n/a","n/a","n/a"]
[null,null,null,null,"Asset Class 4",null,"Cathodic Protection",null,null,17.097774618805882,null,{"$f":"'SPI depreciation'!I44","v":26.692285350733165},60,"n/a","n/a","n/a"]
[null,null,null,null,"Asset Class 5",null,"Supply Regulators/Valve Stations",null,null,37.800343699419855,null,{"$f":"'SPI depreciation'!I45","v":33.310332359340734},50,"n/a","n/a","n/a"]
[null,null,null,null,"Asset Class 6",null,"Meters",null,null,83.675515000984475,null,{"$f":"'SPI depreciation'!I46","v":11.204656955280717},20,"n/a","n/a","n/a"]
[null,null,null,null,"Asset Class 7",null,"SCADA and remote control",null,null,3.1488954567856187,null,{"$f":"'SPI depreciation'!I47","v":11.093765229817249},15,"n/a","n/a","n/a"]
[null,null,null,null,"Asset Class 8",null,"Buildings",null,null,10.800590338377303,null,{"$f":"'SPI depreciation'!I48","v":25.233311730395329},40,"n/a","n/a","n/a"]
[null,null,null,null,"Asset Class 9",null,"Other - IT",null,null,20.591541022847029,null,{"$f":"'SPI depreciation'!I49","v":4.8855119474072009},5,"n/a","n/a","n/a"]
[null,null,null,null,"Asset Class 10",null,"Other - non IT",null,null,0.85684362745145703,null,{"$f":"'SPI depreciation'!I50","v":4.732015085675382},5,"n/a","n/a","n/a"]
[null,null,null,null,"Asset Class 11",null,"Land",null,null,0,null,"n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,"Asset Class 12"]
[null,null,null,null,"Asset Class 13"]
[null,null,null,null,"Asset Class 14"]
[null,null,null,null,"Asset Class 15"]
[null,null,null,null,"Asset Class 16"]
[null,null,null,null,"Asset Class 17"]
[null,null,null,null,"Asset Class 18"]
[null,null,null,null,"Asset Class 19"]
[null,null,null,null,"Asset Class 20"]
[null,null,null,null,"Asset Class 21"]
[null,null,null,null,"Asset Class 22"]
[null,null,null,null,"Asset Class 23"]
[null,null,null,null,"Asset Class 24"]
[null,null,null,null,"Asset Class 25"]
[null,null,null,null,"Asset Class 26"]
[null,null,null,null,"Asset Class 27"]
[null,null,null,null,"Asset Class 28"]
[null,null,null,null,"Asset Class 29"]
[null,null,null,null,"Asset Class 30"]
[null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(J7:J36)+K37","v":1275.2983543515013},{"$f":"SUM(K7:K36)","v":0},null,null,{"$f":"SUM(N7:N36)","v":0}]
[]
[null,null,null,null,{"$f":"\"Forecast Capital Expenditure – As Incurred ($m Real \"&Q7-1&\")\"","v":"Forecast Capital Expenditure – As Incurred ($m Real 2012)"}]
[null,null,null,null,"Year",null,{"$f":"Q7","v":2013},{"$f":"G40+1","v":2014},{"$f":"H40+1","v":2015},2016,2017,2018,2019,2020,2021,2022]
[null,null,null,null,{"$f":"Asset1","v":"Transmission Pipelines"},null,0,3.065594666493229,0,0,0,null,null,null,null,null,{"$f":"SUM(G41:P41)","v":3.065594666493229}]
[null,null,null,null,{"$f":"Asset2","v":"Distribution Pipelines"},null,51.945465992876969,48.679515025870344,53.292769774681041,45.436166480058688,39.077607238829778,null,null,null,null,null,{"$f":"SUM(G42:P42)","v":238.43152451231683}]
[null,null,null,null,{"$f":"Asset3","v":"Service Pipes"},null,20.709834070332889,21.187434829690325,21.800976422202453,21.286153919240604,20.721395283504137,null,null,null,null,null,{"$f":"SUM(G43:P43)","v":105.7057945249704}]
[null,null,null,null,{"$f":"Asset4","v":"Cathodic Protection"},null,0.33232858474390847,0.32215210769852276,0.33077772635008701,0.31335951146196106,0.29638412928565649,null,null,null,null,null,1.595002059540136]
[null,null,null,null,{"$f":"Asset5","v":"Supply Regulators/Valve Stations"},null,3.5045811080273443,5.3728423943604824,7.4953077138124558,4.6022104523830301,2.6898976842039808,null,null,null,null,null,23.664839352787293]
[null,null,null,null,{"$f":"Asset6","v":"Meters"},null,10.796323572644635,11.389751659114287,10.793261708103239,10.676066288931837,10.473581588336508,null,null,null,null,null,54.128984817130501]
[null,null,null,null,{"$f":"Asset7","v":"SCADA and remote control"},null,1.0090485899888266,0.99083196156933273,0.98942769725579227,0.89524096217824944,0.94651473399990915,null,null,null,null,null,4.8310639449921098]
[null,null,null,null,{"$f":"Asset8","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset9","v":"Other - IT"},null,15.42510833777669,14.69498991748878,7.7898403787075479,8.6591947285273534,8.8605038930459781,null,null,null,null,null,55.429637255546346]
[null,null,null,null,{"$f":"Asset10","v":"Other - non IT"},null,0.38601288011839074,0.38554923336377295,0.38741627100746495,0.39294006462505593,0.39876734249998824,null,null,null,null,null,1.9506857916146729]
[null,null,null,null,{"$f":"Asset11","v":"Land"},null,0,0,0,0,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G41:G70)","v":104.10870313650965},106.08866179564907,102.8797776921201,92.261332407406783,{"$f":"SUM(K41:K70)","v":83.464651893705934},0,{"$f":"SUM(M41:M70)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G71:P71)","v":488.80312692539155}]
[null,null,null,null,{"$f":"\"Forecast Asset Disposal – as incurred ($m Real \"&Q7-1&\")\"","v":"Forecast Asset Disposal – as incurred ($m Real 2012)"}]
[null,null,null,null,"Year",null,{"$f":"G40","v":2013},{"$f":"H40","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,null,null,null,{"$f":"Asset1","v":"Transmission Pipelines"}]
[null,null,null,null,{"$f":"Asset2","v":"Distribution Pipelines"}]
[null,null,null,null,{"$f":"Asset3","v":"Service Pipes"}]
[null,null,null,null,{"$f":"Asset4","v":"Cathodic Protection"}]
[null,null,null,null,{"$f":"Asset5","v":"Supply Regulators/Valve Stations"}]
[null,null,null,null,{"$f":"Asset6","v":"Meters"}]
[null,null,null,null,{"$f":"Asset7","v":"SCADA and remote control"}]
[null,null,null,null,{"$f":"Asset8","v":"Buildings"}]
[null,null,null,null,{"$f":"Asset9","v":"Other - IT"}]
[null,null,null,null,{"$f":"Asset10","v":"Other - non IT"}]
[null,null,null,null,{"$f":"Asset11","v":"Land"}]
[null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G75:G104)","v":0},0,0,{"$f":"SUM(J75:J104)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G105:P105)","v":0}]
[null,null,null,null,{"$f":"\"Forecast Customer Contributions – As Incurred ($m Real \"&Q7-1&\")\"","v":"Forecast Customer Contributions – As Incurred ($m Real 2012)"}]
[null,null,null,null,"Year",null,{"$f":"G74","v":2013},{"$f":"H74","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,null,null,null,{"$f":"Asset1","v":"Transmission Pipelines"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"Distribution Pipelines"},null,3.0486470536360213,4.5201003768676724,3.21822924489067,3.2809579248584413,3.3246436631885379]
[null,null,null,null,{"$f":"Asset3","v":"Service Pipes"},null,0.42097763397147114,0.65961594751176977,0.4508784967916793,0.45575776684787883,0.45584108355290254]
[null,null,null,null,{"$f":"Asset4","v":"Cathodic Protection"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"Supply Regulators/Valve Stations"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"Meters"},null,0.53445434882488907,0.58564156099880138,0.55255561153917254,0.56755185058664237,0.579660979099202]
[null,null,null,null,{"$f":"Asset7","v":"SCADA and remote control"},null,0,2.4110612991765781E-2,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":"Buildings"}]
[null,null,null,null,{"$f":"Asset9","v":"Other - IT"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"Other - non IT"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"Land"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G109:G138)","v":4.0040790364323815},5.7894684983700095,4.2216633532215218,4.3042675422929619,4.3601457258406429,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G139:P139)","v":22.679624156157516}]
[null,null,null,null,{"$f":"\"Forecast Net Capital Expenditure – As Incurred ($m Real \"&Q7-1&\")\"","v":"Forecast Net Capital Expenditure – As Incurred ($m Real 2012)"}]
[null,null,null,null,"Year",null,{"$f":"G40","v":2013},{"$f":"H40","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,null,null,null,{"$f":"Asset1","v":"Transmission Pipelines"},null,{"$f":"G41-G75-G109","v":0},{"$f":"H41-H75-H109","v":3.065594666493229},0,0,0,0,0,0,0,0,{"$f":"SUM(G143:P143)","v":3.065594666493229}]
[null,null,null,null,{"$f":"Asset2","v":"Distribution Pipelines"},null,{"$f":"G42-G76-G110","v":48.896818939240944},44.15941464900267,50.074540529790369,42.155208555200247,35.752963575641239,0,0,0,0,0,{"$f":"SUM(G144:P144)","v":221.03894624887548}]
[null,null,null,null,{"$f":"Asset3","v":"Service Pipes"},null,{"$f":"G43-G77-G111","v":20.288856436361417},20.527818882178554,21.350097925410772,20.830396152392726,20.265554199951236,0,0,0,0,0,103.26272359629471]
[null,null,null,null,{"$f":"Asset4","v":"Cathodic Protection"},null,{"$f":"G44-G78-G112","v":0.33232858474390847},0.32215210769852276,0.33077772635008701,0.31335951146196106,0.29638412928565649,0,0,0,0,0,1.595002059540136]
[null,null,null,null,{"$f":"Asset5","v":"Supply Regulators/Valve Stations"},null,{"$f":"G45-G79-G113","v":3.5045811080273443},5.3728423943604824,7.4953077138124558,4.6022104523830301,2.6898976842039808,0,0,0,0,0,23.664839352787293]
[null,null,null,null,{"$f":"Asset6","v":"Meters"},null,{"$f":"G46-G80-G114","v":10.261869223819746},10.804110098115485,10.240706096564066,10.108514438345194,9.8939206092373055,0,0,0,0,0,51.309120466081801]
[null,null,null,null,{"$f":"Asset7","v":"SCADA and remote control"},null,{"$f":"G47-G81-G115","v":1.0090485899888266},0.96672134857756697,0.98942769725579227,0.89524096217824944,0.94651473399990915,0,0,0,0,0,4.8069533320003446]
[null,null,null,null,{"$f":"Asset8","v":"Buildings"},null,{"$f":"G48-G82-G116","v":0},0,0,0,0,{"$f":"L48-L82-L116","v":0},0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":"Other - IT"},null,15.42510833777669,14.69498991748878,7.7898403787075479,8.6591947285273534,8.8605038930459781,0,0,0,0,0,55.429637255546346]
[null,null,null,null,{"$f":"Asset10","v":"Other - non IT"},null,0.38601288011839074,0.38554923336377295,0.38741627100746495,0.39294006462505593,0.39876734249998824,0,0,0,0,0,1.9506857916146729]
[null,null,null,null,{"$f":"Asset11","v":"Land"},null,{"$f":"G51-G85-G119","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":0},null,{"$f":"G52-G86-G120","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G154:P154)","v":0}]
[null,null,null,null,{"$f":"Asset13","v":0},null,{"$f":"G53-G87-G121","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G155:P155)","v":0}]
[null,null,null,null,{"$f":"Asset14","v":0},null,{"$f":"G54-G88-G122","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":0},null,{"$f":"G55-G89-G123","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":0},null,{"$f":"G56-G90-G124","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":0},null,{"$f":"G57-G91-G125","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":0},null,{"$f":"G58-G92-G126","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":0},null,{"$f":"G59-G93-G127","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":0},null,{"$f":"G60-G94-G128","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":0},null,{"$f":"G61-G95-G129","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":0},null,{"$f":"G62-G96-G130","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":0},null,{"$f":"G63-G97-G131","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":0},null,{"$f":"G64-G98-G132","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":0},null,{"$f":"G65-G99-G133","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":0},null,{"$f":"G66-G100-G134","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":0},null,{"$f":"G67-G101-G135","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":0},null,{"$f":"G68-G102-G136","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":0},null,{"$f":"G69-G103-G137","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":0},null,{"$f":"G70-G104-G138","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G143:G172)","v":100.10462410007725},100.29919329727906,{"$f":"SUM(I143:I172)","v":98.658114338898571},87.957064865113807,79.104506167865281,0,0,0,0,0,{"$f":"SUM(G173:P173)","v":466.12350276923399}]
[]
[null,null,null,null,{"$f":"\"Forecast Operating and Maintenance Expenditure ($m Real \"&Q7-1&\")\"","v":"Forecast Operating and Maintenance Expenditure ($m Real 2012)"}]
[null,null,null,null,"Year",null,{"$f":"G40","v":2013},{"$f":"H40","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,null,null,null,"Opex",null,47.753908404743591,49.874062033983584,50.663058979801491,51.669358424284653,52.731288601256388]
[]
[]
[null,null,null,null,"Efficiency carryover",null,{"$f":"'Carry-over'!G45","v":12.777075396522065},{"$f":"'Carry-over'!H45","v":2.5762421285360966},{"$f":"'Carry-over'!I45","v":5.4627022207729423},{"$f":"'Carry-over'!J45","v":-1.4815606682064089},{"$f":"'Carry-over'!K45","v":0}]
[]
[null,null,null,null,"Debt raising costs",null,{"$f":"(Dr*Dv*Assets!F474)/Assets!G7","v":0.67932965997650696},{"$f":"(Dr*Dv*Assets!G474)/Assets!H7","v":0.70851741751218422},{"$f":"(Dr*Dv*Assets!H474)/Assets!I7","v":0.73510452091159273},{"$f":"(Dr*Dv*Assets!I474)/Assets!J7","v":0.75815064638988039},{"$f":"(Dr*Dv*Assets!J474)/Assets!K7","v":0.77343286728468286},{"$f":"IF(L177=0,0,(Dr*Dv*Assets!K474)/Assets!L7)","v":0},{"$f":"IF(M177=0,0,(Dr*Dv*Assets!L474)/Assets!M7)","v":0},{"$f":"IF(N177=0,0,(Dr*Dv*Assets!M474)/Assets!N7)","v":0},{"$f":"IF(O177=0,0,(Dr*Dv*Assets!N474)/Assets!O7)","v":0},{"$f":"IF(P177=0,0,(Dr*Dv*Assets!O474)/Assets!P7)","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G177:G182)","v":61.210313461242166},{"$f":"SUM(H177:H182)","v":53.158821580031862},56.860865721486022,50.945948402468126,53.504721468541071,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G183:P183)","v":275.68067063376924}]
[null,null,null,null,"Cost of Capital"]
[null,null,null,null,null,null,"Value","Equity"]
[null,null,null,null,"Nominal Risk Free Rate                                      Rf",null,3.1427999999999998E-2,3.1427999999999998E-2]
[null,null,null,null,"Inflation Rate                                                             f",null,2.5000000000000001E-2]
[null,null,null,null,"Debt Risk Premium                                           DRP",null,3.3535000000000002E-2]
[null,null,null,null,"Market Risk Premium                                        MRP",null,0.06]
[null,null,null,null,"Utilisation of Imputation (Franking) Credits        g",null,0.25]
[null,null,null,null,"Proportion of Debt Funding                                D/V",null,0.6]
[null,null,null,null,"Equity Beta                                                              βe",null,0.8]
[null,null,null,null,"Debt Raising Cost Benchmark                           Dr","                          Dr",9.1E-4]
[]
[null,null,null,null,{"$f":"\"Price/ revenue constraint for \"&Q7-1& \" (Nominal)\"","v":"Price/ revenue constraint for 2012 (Nominal)"}]
[null,null,null,null,null,null,"Value"]
[null,null,null,null,"Maximum Allowed Revenue",null,210]
[null,null,null,null,"Revenue yield (c/Gj)",null,5]
[]
[]
[null,null,null,null,"Gas Delivered Forecast "]
[null,null,null,null,"Year",{"$f":"Q7-1","v":2012},{"$f":"G40","v":2013},{"$f":"H40","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,null,null,null,"Energy (GJ)",{"$f":"SUM(G215:G223)+SUM(G227:G235)+SUM(G239:G247)+SUM(G251:G259)+SUM(G263:G271)+SUM(G275:G283)+SUM(G287:G295)+SUM(G299:G307)","v":35667144.465714343},35859374.838647477,36108915.468908854,36340754.587535799,36548439.518878348,36703811.82059247]
[]
[]
[null,null,null,null,{"$f":"\"Base year prices per tariff component for \"&Q7-1& \"\"","v":"Base year prices per tariff component for 2012"}]
[]
[]
[null,null,null,null,null,"Prices","Customer numbers and Quantity","Customer numbers and Quantity","Customer numbers and Quantity","Customer numbers and Quantity","Customer numbers and Quantity","Customer numbers and Quantity"]
[null,null,null,null,null,2012,2012,2013,2014,2015,2016,2017]
[null,null,null,null,"Domestic Tariff V Zone - SP AusNet Central"]
[null,null,null,null,"Fixed charge",0.10349999999999999,457260.14997597178,469431.8656034593,482040.60424426774,495105.52041764761,508646.70311228017,520167.43779259]
[null,null,null,null,"Peak Volumes (GJ)"]
[null,null,null,null,"0 - 0.1 GJ",8.6879000000000008,4868808.489915574,4953220.5904007172,5036885.5057684947,5123649.3005918777,5211328.6501843631,5286386.9437414613]
[null,null,null,null,"0.1 - 0.2 GJ",6.4222000000000001,3539066.6471279301,3600424.5851244121,3661239.4050390096,3724306.75572115,3788039.6099558859,3842598.4006473771]
[null,null,null,null,"0.2 - 1.4 GJ",2.0139999999999998,4804239.3547658734,4887531.999364472,4970087.3678607997,5055700.5191118075,5142217.083233186,5216279.969164202]
[null,null,null,null,"> 1.4 GJ",1.2562,61071.417640713691,62130.232472583877,63179.675061850532,64267.988139008325,65367.785386840034,66309.271666844506]
[null,null,null,null,"Off Peak Volumes (GJ)"]
[null,null,null,null,"0 - 0.1 GJ",6.9619999999999997,6857292.1430728463,6831356.6737902956,6805935.2387048341,6782815.1032667244,6760984.6887283102,6720812.2310905047]
[null,null,null,null,"0.1 - 0.2 GJ",4.3833000000000002,1787484.739130276,1780724.1615469549,1774097.5768377187,1768070.8700269265,1762380.353709094,1751908.6320057283]
[null,null,null,null,"0.2 - 1.4 GJ",2.0114000000000001,977701.80192726746,974003.96398740436,970379.41622539307,967082.98410510225,963970.43833839067,958242.71325378784]
[null,null,null,null,"> 1.4 GJ",0.69159999999999999,65953.266930991056,65703.820226244701,65459.317489744848,65236.94859657019,65026.984207241869,64640.606499164111]
[null,null,null,null,"Commercial Tariff V Zone - SP AusNet Central"]
[null,null,null,null,"Fixed charge",0.10440000000000001,9486.5400322776968,9561.4076151125864,9638.9633035237075,9719.3249159518273,9802.6160187100377,9873.4794519674688]
[null,null,null,null,"Peak Volumes (GJ)"]
[null,null,null,null,"0 - 0.1 GJ",7.8371000000000004,85021.041629399915,84437.976333239159,84728.657650067791,84537.405409681698,84021.114350914475,83651.614711035247]
[null,null,null,null,"0.1 - 0.2 GJ",5.2107999999999999,68690.894746158985,68202.791901141434,68420.173942377063,68248.039686795557,67813.321072470499,67500.173227149906]
[null,null,null,null,"0.2 - 1.4 GJ",2.8138999999999998,404438.08123568486,401404.96531380608,402521.48976007267,401343.2312429591,398619.15047600784,396638.66862637905]
[null,null,null,null,"> 1.4 GJ",1.131,1313475.7347933641,1315503.9559772057,1331315.459301397,1339777.9599645257,1343203.6568299455,1346969.7469167486]
[null,null,null,null,"Off Peak Volumes (GJ)"]
[null,null,null,null,"0 - 0.1 GJ",7.4214000000000002,139896.38658441792,138926.63454013123,139394.30618288743,139068.89829233472,138208.67535173215,137591.79665950534]
[null,null,null,null,"0.1 - 0.2 GJ",5.2031000000000001,95778.28674161456,95058.667519257986,95321.72440259943,95041.323442354304,94394.845521198586,93924.696261037287]
[null,null,null,null,"0.2 - 1.4 GJ",2.7816999999999998,563767.75132101832,559810.58856253501,561644.82307759346,560282.60129184031,556765.19931139937,554237.03531333967]
[null,null,null,null,"> 1.4 GJ",1.0854999999999999,1654463.2965980314,1659774.2112004096,1682517.8018341975,1696028.5891736283,1703191.1533804971,1710301.1314304508]
[null,null,null,null,"Domestic Tariff V Zone - SP AusNet West"]
[null,null,null,null,"Fixed charge",0.10349999999999999,127651.03653227836,129671.69802640253,131728.85629886619,133823.22622261045,135955.53754517651,138105.78308807293]
[null,null,null,null,"Peak Volumes (GJ)"]
[null,null,null,null,"0 - 0.1 GJ",6.9665999999999997,1367107.4254474302,1378985.3434439937,1390034.7944035253,1401304.8818599037,1412172.858174863,1424508.5678214745]
[null,null,null,null,"0.1 - 0.2 GJ",6.3822999999999999,989178.80843172537,997773.14750983042,1005768.0442754574,1013922.5839067326,1021786.1736007009,1030711.7505833592]
[null,null,null,null,"0.2 - 1.4 GJ",2.6490999999999998,1309294.1386243722,1320669.7541191615,1331251.9374260786,1342045.4267845254,1352453.8097857572,1364267.8574863572]
[null,null,null,null,"> 1.4 GJ",1.1986000000000001,13919.659790821104,14040.598770785553,14153.102437556074,14267.852588338295,14378.508510545307,14504.108648737069]
[null,null,null,null,"Off Peak Volumes (GJ)"]
[null,null,null,null,"0 - 0.1 GJ",4.673,1892378.1339660361,1871709.7283934185,1850947.0356582701,1830573.7035404108,1810309.0906948436,1790846.3924654445]
[null,null,null,null,"0.1 - 0.2 GJ",3.2,559605.63706216402,553493.66818029806,547353.81711848744,541329.10604501946,535336.54495074437,529581.1224767036]
[null,null,null,null,"0.2 - 1.4 GJ",1.9164000000000001,344092.11260118237,340333.96553219511,336558.67417879443,332854.18047146773,329169.45524667209,325630.54257881234]
[null,null,null,null,"> 1.4 GJ",0.84940000000000004,12627.656506429637,12489.738232369051,12351.190789179929,12215.241511782307,12080.017707587687,11950.145002171213]
[null,null,null,null,"Commercial Tariff V Zone - SP AusNet West"]
[null,null,null,null,"Fixed charge",0.10440000000000001,6078.1301413417368,6090.5591239455507,6103.212596313926,6116.0949555927373,6129.2106904207394,6142.4367376950122]
[null,null,null,null,"Peak Volumes (GJ)"]
[null,null,null,null,"0 - 0.1 GJ",5.6150000000000002,53383.090376877859,52697.015674073016,52549.301512975973,52094.141015320012,51433.259408207537,50939.309537972913]
[null,null,null,null,"0.1 - 0.2 GJ",4.6973000000000003,39760.202763462126,39246.643209941518,39134.038717940748,38792.470202866287,38297.72999707899,37927.337312791642]
[null,null,null,null,"0.2 - 1.4 GJ",2.6,204027.00121969302,201370.80078285691,200771.90771718594,198998.30177537806,196439.12231826092,194518.14886378299]
[null,null,null,null,"> 1.4 GJ",0.94,246141.55122552553,243518.8644399014,243382.8382294483,241824.00376575155,239305.82026534027,237554.11498356622]
[null,null,null,null,"Off Peak Volumes (GJ)"]
[null,null,null,null,"0 - 0.1 GJ",5.2893999999999997,77819.576052376724,76817.946316400295,76601.103362366412,75936.092817834869,74971.220826167613,74249.703678046615]
[null,null,null,null,"0.1 - 0.2 GJ",4.5034000000000001,47133.357734556921,46519.565567841179,46381.041504412067,45971.142433592751,45379.767246153926,44935.828413921263]
[null,null,null,null,"0.2 - 1.4 GJ",2.4350000000000001,247756.76162991219,244562.21714748527,243866.17899973335,241743.34911845156,238665.95271828675,236363.36667142779]
[null,null,null,null,"> 1.4 GJ",0.91,465840.56725373352,461080.93842638726,461029.13813026913,458282.60216388974,453716.35488518584,450599.5080973733]
[null,null,null,null,"Domestic Tariff V Zone - SP AusNet Adjoining Central"]
[null,null,null,null,"Fixed charge",0.10349999999999999,1126.0208785600314,1193.9311600411459,1244.7789884305218,1282.8734266826855,1311.4232077453482,1332.8245501751114]
[null,null,null,null,"Peak Volumes (GJ)"]
[null,null,null,null,"0 - 0.1 GJ",12.217499999999999,9137.5277185704927,9588.7780278897098,9906.4898610000182,10130.229197265946,10279.574014931779,10387.329805704969]
[null,null,null,null,"0.1 - 0.2 GJ",9.7886000000000006,5469.048448746441,5739.1335177266428,5929.2923288992733,6063.2061519393819,6152.5929169965966,6217.0875657158394]
[null,null,null,null,"0.2 - 1.4 GJ",7.4457000000000004,6680.9494573515258,7010.8833959429121,7243.1800044334805,7406.7681481034715,7515.9623644465883,7594.7485541102897]
[null,null,null,null,"> 1.4 GJ",5.2344999999999997,548.17927824421486,575.25072212803002,594.31091529276307,607.73350306996144,616.69300906316221,623.15750289912967]
[null,null,null,null,"Off Peak Volumes (GJ)"]
[null,null,null,null,"0 - 0.1 GJ",10.394399999999999,10528.803311059859,10856.652799099455,11026.701780231342,11084.850135847822,11060.866130884096,10983.121093405616]
[null,null,null,null,"0.1 - 0.2 GJ",8.0763999999999996,2230.4935788452262,2299.9474527847137,2335.9717899575267,2348.2903346193616,2343.2093992569935,2326.739359713119]
[null,null,null,null,"0.2 - 1.4 GJ",6.2694999999999999,1978.4579208283931,2040.063822020423,2072.0175724809123,2082.9441774666589,2078.4373647556808,2063.8283649804807]
[null,null,null,null,"> 1.4 GJ",4.79,540.44060274400363,557.26902756027039,565.99759538928333,568.98233462597625,567.75124219164456,563.76061061900521]
[null,null,null,null,"Commercial Tariff V Zone - SP AusNet Adjoining Central"]
[null,null,null,null,"Fixed charge",0.10440000000000001,10.316029397039722,11.315810999968981,12.23643181131504,13.067771203382483,13.904447701828273,14.746207371223626]
[null,null,null,null,"Peak Volumes (GJ)"]
[null,null,null,null,"0 - 0.1 GJ",11.5998,117.98088124146851,127.48046133314136,137.16887083172608,144.90095035545954,151.88346941872771,159.1739656086622]
[null,null,null,null,"0.1 - 0.2 GJ",9.0131999999999994,103.80607713503889,112.16433089081835,120.68872715861328,127.49183656929986,133.63544140468844,140.05002147801514]
[null,null,null,null,"0.2 - 1.4 GJ",7.0743999999999998,627.46652968281023,677.98885576517216,729.51544738115513,770.63754322360637,807.77319570365398,846.54678593139056]
[null,null,null,null,"> 1.4 GJ",5.2481,953.50142041611161,1030.2754113835817,1108.5754895086679,1171.0648414364687,1227.4963731800087,1286.4169236920307]
[null,null,null,null,"Off Peak Volumes (GJ)"]
[null,null,null,null,"0 - 0.1 GJ",11.2317,186.23477782706868,201.23002255830832,216.52333764021327,228.72855340984762,239.75057556070391,251.25874471399823]
[null,null,null,null,"0.1 - 0.2 GJ",8.6351999999999993,161.9836813327951,175.0262772023371,188.32812933572126,198.94400787835457,208.53076575762225,218.54036561110448]
[null,null,null,null,"0.2 - 1.4 GJ",6.9387999999999996,968.92205691470781,1046.9376861030621,1126.5040833093003,1190.0040531139898,1247.3482317812193,1307.221683224785]
[null,null,null,null,"> 1.4 GJ",5.1418999999999997,778.20338988241008,840.86274071967841,904.76761272124077,955.76850738225471,1001.8252917338868,1049.9134971213346]
[null,null,null,null,"Domestic Tariff V Zone - SP AusNet Adjoining West"]
[null,null,null,null,"Fixed charge",0.10349999999999999,7361.7647530080994,7692.5325973752597,8015.3395690408624,8338.7197211566836,8581.6707178777579,8749.0888205075971]
[null,null,null,null,"Peak Volumes (GJ)"]
[null,null,null,null,"0 - 0.1 GJ",10.957000000000001,75609.323274960625,78300.792638361236,80837.252998704163,83354.766255701572,85090.852239811138,86222.994105978636]
[null,null,null,null,"0.1 - 0.2 GJ",10.1706,55470.879336856968,57445.479370679583,59306.356845797767,61153.333753658662,62427.015516326181,63257.612883558271]
[null,null,null,null,"0.2 - 1.4 GJ",7.3514999999999997,96162.731616686084,99585.841821045469,102811.8058466856,106013.67224606739,108221.69056077047,109661.5904264572]
[null,null,null,null,"> 1.4 GJ",5.0399000000000003,911.36362713237008,943.80548979028845,974.37893779845422,1004.7240052302483,1025.6500703100523,1039.2964418537654]
[null,null,null,null,"Off Peak Volumes (GJ)"]
[null,null,null,null,"0 - 0.1 GJ",8.7977000000000007,98242.887500156721,99971.061743629092,101464.20079727517,102852.87947310995,103245.79051392604,102806.46183126792]
[null,null,null,null,"0.1 - 0.2 GJ",8.15,35996.50472677956,36629.71323588158,37176.804108004253,37685.620367283933,37829.584215434443,37668.6127964919]
[null,null,null,null,"0.2 - 1.4 GJ",6.2460000000000004,27811.305508786787,28300.529544038705,28723.218121753664,29116.335301937488,29227.563394596044,29103.195060937709]
[null,null,null,null,"> 1.4 GJ",4.82,764.51551567424156,777.96398056103669,789.58342704330505,800.38997417334485,803.44756536011778,800.02875710926787]
[null,null,null,null,"Commercial Tariff V Zone - SP AusNet Adjoining West"]
[null,null,null,null,"Fixed charge",0.10440000000000001,182.74873308351255,192.81937565260924,208.96776390285302,232.33054323026749,254.07292465767443,273.62028393450612]
[null,null,null,null,"Peak Volumes (GJ)"]
[null,null,null,null,"0 - 0.1 GJ",9.6031999999999993,1913.4141891766717,1988.6766030442604,2144.5472301243399,2358.4765928051875,2540.8013033949965,2703.9305908980768]
[null,null,null,null,"0.1 - 0.2 GJ",8.9975000000000005,1586.6741845110698,1649.0845762721319,1778.3382953625771,1955.7364765795064,2106.9269052528621,2242.1997754358699]
[null,null,null,null,"0.2 - 1.4 GJ",7.2458999999999998,9073.7398485142385,9430.6471860204801,10169.812562837296,11184.302469886496,12048.917669881139,12822.504865402749]
[null,null,null,null,"> 1.4 GJ",5.3117000000000001,22237.081813545639,23111.757283250739,24923.235376344543,27409.453345858321,29528.372254764909,31424.208155277534]
[null,null,null,null,"Off Peak Volumes (GJ)"]
[null,null,null,null,"0 - 0.1 GJ",9.2315000000000005,2964.1707712983452,3080.7637434972507,3322.2311474227554,3653.640398785059,3936.0892177980986,4188.8013951690737]
[null,null,null,null,"0.1 - 0.2 GJ",8.5601000000000003,2232.2884477491739,2320.0934917258928,2501.9402670568525,2751.5213810927457,2964.2308652656275,3154.5459711337253]
[null,null,null,null,"0.2 - 1.4 GJ",7.1170999999999998,13909.237646892332,14456.344910068587,15589.419811723752,17144.542775694506,18469.921119201903,19655.761613060109]
[null,null,null,null,"> 1.4 GJ",5.1936999999999998,24031.333727335281,24976.58447074861,26934.225988637732,29621.050377073847,31910.939305308908,33959.745241244702]
[null,null,null,null," Tariff D Zone - SP AusNet West & Central"]
[null,null,null,null,"0 - 10 MHQ (GJ/hour)",1106.3805,2198.8763809523812,2211.6754285714287,2211.6754285714287,2211.6754285714287,2216.7950476190476,2224.4744761904767]
[null,null,null,null,"10 - 50 MHQ (GJ/hour)",755.60230000000001,2883.2641785714286,2900.0468571428573,2900.0468571428573,2900.0468571428573,2906.7599285714282,2916.8295357142861]
[null,null,null,null,"> 50 MHQ (GJ/hour)",426.4742,5044.7945119047627,5074.1588571428583,5074.1588571428583,5074.1588571428583,5085.9045952380957,5103.523202380954]
[null,null,null,null," Tariff D Zone - SP AusNet Adjoining West & Central"]
[null,null,null,null,"0 - 10 MHQ (GJ/hour)",1106.3805,10.226190476190478,10.285714285714288,10.285714285714288,10.285714285714288,10.30952380952381,10.345238095238098]
[null,null,null,null,"10 - 50 MHQ (GJ/hour)",755.60230000000001,3.6507499999999999,3.6720000000000002,3.6720000000000002,3.6720000000000002,3.6804999999999994,3.6932500000000004]
[null,null,null,null,"> 50 MHQ (GJ/hour)",426.4742,1.0226190476190478E-5,1.0285714285714288E-5,1.0285714285714288E-5,1.0285714285714288E-5,1.0309523809523811E-5,1.0345238095238099E-5]
[null,null,null,null," Tariff M Zone - SP AusNet West & Central"]
[null,null,null,null,"0 - 10 MHQ (GJ/hour)",2043.8859,69.742619047619058,70.148571428571444,70.148571428571444,70.148571428571444,70.310952380952386,70.554523809523829]
[null,null,null,null,"10 - 50 MHQ (GJ/hour)",1480.1795,67.523535714285714,67.916571428571444,67.916571428571444,67.916571428571444,68.073785714285719,68.309607142857161]
[null,null,null,null,"> 50 MHQ (GJ/hour)",840.50720000000001,48.513057845238095,48.795438857142862,48.795438857142862,48.795438857142862,48.908391261904754,49.077819869047623]
[null,null,null,null," Tariff M Zone - SP AusNet Adjoining West & Central"]
[null,null,null,null,"0 - 10 MHQ (GJ/hour)",2043.8859,2.0452380952380955E-5,2.0571428571428576E-5,2.0571428571428576E-5,2.0571428571428576E-5,2.0619047619047621E-5,2.0690476190476197E-5]
[null,null,null,null,"10 - 50 MHQ (GJ/hour)",1480.1795,2.0452380952380955E-5,2.0571428571428576E-5,2.0571428571428576E-5,2.0571428571428576E-5,2.0619047619047621E-5,2.0690476190476197E-5]
[null,null,null,null,"> 50 MHQ (GJ/hour)",840.50720000000001,2.0452380952380955E-5,2.0571428571428576E-5,2.0571428571428576E-5,2.0571428571428576E-5,2.0619047619047621E-5,2.0690476190476197E-5]
[]
[]
[]
[null,null,null,null,"TAX DEPRECIATION"]
[]
[null,null,null,null,"Group 1","Opening Tax Value"]
[null,null,null,null,null,null,null,null,null,"OAV $m (MOD) - 1996"]
[null,null,null,null,"Asset Class","Depn Life","Depn Method","Tax Depn Rate"]
[null,null,null,null,"Mains & Services",7.5018754688672171,"Declining Balance",{"$f":"IF(G332=\"Straight Line\",1/F332,IF(G332=\"Declining Balance\",1/F332*1.5,1))","v":0.19995000000000002},null,536.09199999999998]
[null,null,null,null,"Meters",1,"Fully Deductible",{"$f":"IF(G333=\"Straight Line\",1/F333,IF(G333=\"Declining Balance\",1/F333*1.5,1))","v":1},null,61.822000000000003]
[null,null,null,null,"Land & Buildings",40,"Straight Line",{"$f":"IF(G334=\"Straight Line\",1/F334,IF(G334=\"Declining Balance\",1/F334*1.5,1))","v":2.5000000000000001E-2},null,11.196]
[null,null,null,null,"Other Assets",5,"Declining Balance",{"$f":"IF(G335=\"Straight Line\",1/F335,IF(G335=\"Declining Balance\",1/F335*1.5,1))","v":0.30000000000000004},null,1.7749999999999999]
[null,null,null,null,null,null,null,null,null,610.88499999999999]
[]
[null,null,null,null,"Group 2","Capex 1996 to 1999 PRE BTR"]
[null,null,null,null,null,null,null,null,null,"Actual Gross Capex Nominal"]
[null,null,null,null,"Asset Class","Depn Life","Depn Method","Tax Depn Rate",null,1996,1997,1998,1999]
[null,null,null,null,"Mains & Services",7.5018754688672171,"Declining Balance",{"$f":"IF(G341=\"Straight Line\",1/F341,IF(G341=\"Declining Balance\",1/F341*1.5,1))","v":0.19995000000000002},null,9.4280000000000008,18.856000000000002,22.477000000000004,16.978000000000002]
[null,null,null,null,"Meters",1,"Fully Deductible",{"$f":"IF(G342=\"Straight Line\",1/F342,IF(G342=\"Declining Balance\",1/F342*1.5,1))","v":1},null,1.4750000000000001,2.95,3.9910000000000001,2.1879999999999997]
[null,null,null,null,"Land & Buildings",40,"Straight Line",{"$f":"IF(G343=\"Straight Line\",1/F343,IF(G343=\"Declining Balance\",1/F343*1.5,1))","v":2.5000000000000001E-2},null,8.3000000000000004E-2,0.16700000000000001,0,0]
[null,null,null,null,"Other Assets",5,"Declining Balance",{"$f":"IF(G344=\"Straight Line\",1/F344,IF(G344=\"Declining Balance\",1/F344*1.5,1))","v":0.30000000000000004},null,0.40500000000000003,0.81,1.948,0.51700000000000002]
[null,null,null,null,"Repairs",0,"Fully Deductible",{"$f":"IF(G345=\"Straight Line\",1/F345,IF(G345=\"Declining Balance\",1/F345*1.5,1))","v":1},null,1,2,2,1.5]
[null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(J341:J345)","v":12.391},{"$f":"SUM(K341:K345)","v":24.783000000000001},{"$f":"SUM(L341:L345)","v":30.416000000000004},{"$f":"SUM(M341:M345)","v":21.183}]
[]
[null,null,null,null,"Group 3","Capex 1999 to 2002  Post BTR",null,null,null,null,null,null,null,"6 months"]
[null,null,null,null,null,null,null,null,null,"Actual Gross Capex Nominal",null,null,null,"2002-06-30"]
[null,null,null,null,"Asset Class","Depn Life","Depn Method","Tax Depn Rate",null,"1999","2000","2001","2002"]
[null,null,null,null,"Mains & Services",50,"Declining Balance",{"$f":"IF(G351=\"Straight Line\",1/F351,IF(G351=\"Declining Balance\",1/F351*1.5,1))","v":0.03},null,6.6669999999999989,21.588999999999999,17.021999999999998,13.327107257770001]
[null,null,null,null,"Meters",4,"Declining Balance",{"$f":"IF(G352=\"Straight Line\",1/F352,IF(G352=\"Declining Balance\",1/F352*1.5,1))","v":0.375},null,0.84800000000000009,5.5750000000000002,9.7149999999999999,2.8808725902300001]
[null,null,null,null,"Land & Buildings",40,"Straight Line",{"$f":"IF(G353=\"Straight Line\",1/F353,IF(G353=\"Declining Balance\",1/F353*1.5,1))","v":2.5000000000000001E-2},null,0,0,0,0]
[null,null,null,null,"Other Assets",10,"Declining Balance",{"$f":"IF(G354=\"Straight Line\",1/F354,IF(G354=\"Declining Balance\",1/F354*1.5,1))","v":0.15000000000000002},null,0.20100000000000001,3.2210000000000001,3.25,0.553548759]
[null,null,null,null,"Repairs",0,"Fully Deductible",{"$f":"IF(G355=\"Straight Line\",1/F355,IF(G355=\"Declining Balance\",1/F355*1.5,1))","v":1},null,0.5,2,2,0]
[null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(J351:J355)","v":8.2159999999999975},{"$f":"SUM(K351:K355)","v":32.384999999999998},{"$f":"SUM(L351:L355)","v":31.986999999999998},{"$f":"SUM(M351:M355)","v":16.761528607000002}]
[]
[null,null,null,null,"Group 4","Capex 2002 to 2006",null,null,"6 months",null,null,null,null,"2006-01-01"]
[null,null,null,null,null,null,null,null,"2002-12-31","Actual Gross Capex Nominal",null,null,null,"2006-05-09"]
[null,null,null,null,{"$f":"E340","v":"Asset Class"},{"$f":"F340","v":"Depn Life"},{"$f":"G340","v":"Depn Method"},"Tax Depn Rate",null,"2002","2003","2004","2005","2006"]
[null,null,null,null,"Mains & Services",20,"Declining Balance",{"$f":"IF(G361=\"Straight Line\",1/F361,IF(G361=\"Declining Balance\",1/F361*1.5,1))","v":7.5000000000000011E-2},null,13.327107257770001,39.828276484654992,37.285437550190004,53.276147948476336,19.942797168503784]
[null,null,null,null,"Meters",4,"Declining Balance",{"$f":"IF(G362=\"Straight Line\",1/F362,IF(G362=\"Declining Balance\",1/F362*1.5,1))","v":0.375},null,2.8808725902300001,7.0333222258449997,7.6908007538099996,7.1914232712299997,1.6395668358844295]
[null,null,null,null,"Land & Buildings",40,"Straight Line",{"$f":"IF(G363=\"Straight Line\",1/F363,IF(G363=\"Declining Balance\",1/F363*1.5,1))","v":2.5000000000000001E-2},null,0,0,0,0,0]
[null,null,null,null,"Other Assets",10,"Declining Balance",{"$f":"IF(G364=\"Straight Line\",1/F364,IF(G364=\"Declining Balance\",1/F364*1.5,1))","v":0.15000000000000002},null,0.553548759,1.5847346490000001,3.089767917000001,16.085338325999999,2.491582844688061]
[null,null,null,null,"Repairs",0,"Fully Deductible",{"$f":"IF(G365=\"Straight Line\",1/F365,IF(G365=\"Declining Balance\",1/F365*1.5,1))","v":1},null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(J361:J365)","v":16.761528607000002},{"$f":"SUM(K361:K365)","v":48.446333359499988},{"$f":"SUM(L361:L365)","v":48.066006221000009},{"$f":"SUM(M361:M365)","v":76.552909545706342},{"$f":"SUM(N361:N365)","v":24.073946849076275}]
[null,null,null,null,null,null,null,null,null,"2006-05-10"]
[null,null,null,null,"Group 5","Capex 2006 to 2007",null,null,null,"2006-12-31"]
[null,null,null,null,null,null,null,null,null,"Actual Gross Capex Nominal"]
[null,null,null,null,{"$f":"E350","v":"Asset Class"},{"$f":"F350","v":"Depn Life"},{"$f":"G350","v":"Depn Method"},"Tax Depn Rate",null,2006,2007]
[null,null,null,null,"Mains & Services",20,"Declining Balance",{"$f":"IF(G371=\"Straight Line\",1/F371,IF(G371=\"Declining Balance\",1/F371*2,1))","v":0.1},null,36.484497145479793,58.126458585996431]
[null,null,null,null,"Meters",4,"Declining Balance",{"$f":"IF(G372=\"Straight Line\",1/F372,IF(G372=\"Declining Balance\",1/F372*1.5,1))","v":0.375},null,2.999517622238181,3.1390319125581598]
[null,null,null,null,"Land & Buildings",40,"Straight Line",{"$f":"IF(G373=\"Straight Line\",1/F373,IF(G373=\"Declining Balance\",1/F373*2,1))","v":2.5000000000000001E-2},null,0,0]
[null,null,null,null,"Other Assets",10,"Declining Balance",{"$f":"IF(G374=\"Straight Line\",1/F374,IF(G374=\"Declining Balance\",1/F374*2,1))","v":0.2},null,4.5582445840804837,3.0650550154529985]
[null,null,null,null,"Repairs",0,"Fully Deductible",{"$f":"IF(G375=\"Straight Line\",1/F375,IF(G375=\"Declining Balance\",1/F375*2,1))","v":1},null,0,0]
[null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(J371:J375)","v":44.042259351798457},{"$f":"SUM(K371:K375)","v":64.330545514007596}]
[]
[null,null,null,null,"Group 6","Capex 2008 to 2012"]
[null,null,null,null,null,null,null,null,null,"Actual Gross Capex Nominal",null,null,null,"Forecast Gross Nominal"]
[null,null,null,null,{"$f":"E360","v":"Asset Class"},{"$f":"F360","v":"Depn Life"},{"$f":"G360","v":"Depn Method"},"Tax Depn Rate",null,2008,2009,2010,2011,2012]
[null,null,null,null,"Mains & Services",20,"Declining Balance",{"$f":"IF(G381=\"Straight Line\",1/F381,IF(G381=\"Declining Balance\",1/F381*2,1))","v":0.1},null,59.211890970858022,57.896347286586106,60.660005342898572,69.602472599798844,62.758352840782877,null,null,62.758352840782877,{"$f":"N381-Q381","v":0}]
[null,null,null,null,"Meters Domestic",4,"Declining Balance",{"$f":"IF(G382=\"Straight Line\",1/F382,IF(G382=\"Declining Balance\",1/F382*1.5,1))","v":0.375},null,4.6922679479028426,1.451878365155348,1.7739286433404919,2.0780658634756519,9.1869882933071381,null,null,9.1869882933071381,{"$f":"N382-Q382","v":0}]
[null,null,null,null,"Meters Industrial & Commercial",15,"Declining Balance",{"$f":"IF(G383=\"Straight Line\",1/F383,IF(G383=\"Declining Balance\",1/F383*2,1))","v":0.13333333333333333},null,0.57777678206498317,0.38594235023116846,0.19710318259338794,0.54711373980200206,2.988887597563239,null,null,2.988887597563239,0]
[null,null,null,null,"Land & Buildings",40,"Straight Line",{"$f":"IF(G384=\"Straight Line\",1/F384,IF(G384=\"Declining Balance\",1/F384*2,1))","v":2.5000000000000001E-2},null,0,0,0,0,0,null,null,0,0]
[null,null,null,null,"Other Assets",10,"Declining Balance",{"$f":"IF(G385=\"Straight Line\",1/F385,IF(G385=\"Declining Balance\",1/F385*2,1))","v":0.2},null,2.1200392503905001,10.768895467419796,9.5210649168493848,10.616489976537958,5.3672238411548729]
[null,null,null,null,"Repairs",0,"Fully Deductible",{"$f":"IF(G386=\"Straight Line\",1/F386,IF(G386=\"Declining Balance\",1/F386*2,1))","v":1},null,0,0,0,0,0,null,null,null,0]
[null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(J381:J386)","v":66.601974951216349},{"$f":"SUM(K381:K386)","v":70.503063469392416},{"$f":"SUM(L381:L386)","v":72.152102085681832},{"$f":"SUM(M381:M386)","v":82.844142179614465},{"$f":"SUM(N381:N386)","v":80.301452572808117},null,null,5.3672238411548729,{"$f":"N385-Q387","v":0}]
[null,null,null,null,"Group 7","Capex 2013 to 2017"]
[null,null,null,null,null,null,null,null,null,"Forecast Gross Capex Nominal"]
[null,null,null,null,{"$f":"E370","v":"Asset Class"},{"$f":"F370","v":"Depn Life"},{"$f":"G370","v":"Depn Method"},"Tax Depn Rate",null,2013,2014,2015,2016,2017]
[null,null,null,null,"Mains & Services",20,"Straight Line",{"$f":"IF(F391=0,0,IF(G391=\"Straight Line\",1/F391,IF(G391=\"Declining Balance\",1/F391*2,1)))","v":0.05},null,{"$f":"J403*Assets!G$7","v":79.438789804619176},{"$f":"K403*Assets!H$7","v":83.649051016832388},{"$f":"L403*Assets!I$7","v":90.36109472780339},{"$f":"M403*Assets!J$7","v":80.063005354286986},{"$f":"N403*Assets!K$7","v":72.10668088989334}]
[null,null,null,null,"Meters Domestic",4,"Straight Line",{"$f":"IF(F392=0,0,IF(G392=\"Straight Line\",1/F392,IF(G392=\"Declining Balance\",1/F392*1.5,1)))","v":0.25},null,{"$f":"J404*Assets!G$7","v":8.9061238011541271},{"$f":"K404*Assets!H$7","v":9.5987621011716993},{"$f":"L404*Assets!I$7","v":9.2029745243644392},{"$f":"M404*Assets!J$7","v":9.2295345127314068},{"$f":"N404*Assets!K$7","v":9.2067266520084168}]
[null,null,null,null,"Meters Industrial & Commercial",15,"Straight Line",{"$f":"IF(F393=0,0,IF(G393=\"Straight Line\",1/F393,IF(G393=\"Declining Balance\",1/F393*2,1)))","v":6.6666666666666666E-2},null,{"$f":"J405*Assets!G$7","v":2.160107860806622},{"$f":"K405*Assets!H$7","v":2.3675957356852488},{"$f":"L405*Assets!I$7","v":2.4201878222634243},{"$f":"M405*Assets!J$7","v":2.5548450781585559},{"$f":"N405*Assets!K$7","v":2.6431695754155431}]
[null,null,null,null,"Buildings",40,"Straight Line",{"$f":"IF(F394=0,0,IF(G394=\"Straight Line\",1/F394,IF(G394=\"Declining Balance\",1/F394*2,1)))","v":2.5000000000000001E-2},null,{"$f":"J406*Assets!G$7","v":0},{"$f":"K406*Assets!H$7","v":0},{"$f":"L406*Assets!I$7","v":0},{"$f":"M406*Assets!J$7","v":0},{"$f":"N406*Assets!K$7","v":0}]
[null,null,null,null,"Other Assets",10,"Straight Line",{"$f":"IF(F395=0,0,IF(G395=\"Straight Line\",1/F395,IF(G395=\"Declining Balance\",1/F395*2,1)))","v":0.1},null,{"$f":"J407*Assets!G$7","v":16.206399248342457},{"$f":"K407*Assets!H$7","v":15.843991445364463},{"$f":"L407*Assets!I$7","v":8.8060110242970051},{"$f":"M407*Assets!J$7","v":9.9918630723566952},{"$f":"N407*Assets!K$7","v":10.476015521278628}]
[null,null,null,null,"Repairs",0,"Fully Deductible",{"$f":"IF(F396=0,0,IF(G396=\"Straight Line\",1/F396,IF(G396=\"Declining Balance\",1/F396*2,1)))","v":0},null,{"$f":"J408*Assets!G$7","v":0},{"$f":"K408*Assets!H$7","v":0},{"$f":"L408*Assets!I$7","v":0},{"$f":"M408*Assets!J$7","v":0},{"$f":"N408*Assets!K$7","v":0}]
[null,null,null,null,"Land","n/a","n/a","n/a",null,{"$f":"J409*Assets!G$7","v":0},{"$f":"K409*Assets!H$7","v":0},{"$f":"L409*Assets!I$7","v":0},{"$f":"M409*Assets!J$7","v":0},{"$f":"N409*Assets!K$7","v":0}]
[null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(J391:J397)","v":106.71142071492238},{"$f":"SUM(K391:K397)","v":111.4594002990538},{"$f":"SUM(L391:L397)","v":110.79026809872826},{"$f":"SUM(M391:M397)","v":101.83924801753363},{"$f":"SUM(N391:N397)","v":94.432592638595921}]
[null,null,null,null,null,null,null,null,"check",{"$f":"G71-(J398/Assets!G7)","v":0},{"$f":"H71-(K398/Assets!H7)","v":0},{"$f":"I71-(L398/Assets!I7)","v":0},{"$f":"J71-(M398/Assets!J7)","v":0},{"$f":"K71-(N398/Assets!K7)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Forecast Gross Capex (Real 2012)"]
[null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017]
[null,null,null,null,null,null,null,null,null,77.50125834596993,79.618370985682233,83.909259334301851,72.533131325322529,63.73179906982346]
[null,null,null,null,null,null,null,null,null,8.6889012694186611,9.1362399535245213,8.545876722034274,8.361502743010611,8.1374048262264544]
[null,null,null,null,null,null,null,null,null,2.1074223032259729,2.2535117055897671,2.2473849860689654,2.3145635459212244,2.3361767621100546]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,15.811121217895082,15.080539150852553,8.1772566497150123,9.0521347931524101,9.2592712355459668]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J403:J409)","v":104.10870313650965},{"$f":"SUM(K403:K409)","v":106.08866179564909},102.87977769212011,92.261332407406783,83.464651893705934]
[null,null,null,null,null,null,null,null,"check",{"$f":"J410-G71","v":0},{"$f":"K410-H71","v":0},0,0,0]

{"sheet":"Equity Raising Costs","index":2,"n_rows":63,"n_cols":12,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,"Equity Raising Costs Cash Flow Analysis"]
[]
[null,null,null,null,null,"$Nominal"]
[null,null,null,null,null,"RAB and capex",{"$f":"Input!G40","v":2013},{"$f":"Input!H40","v":2014},{"$f":"Input!I40","v":2015},{"$f":"Input!J40","v":2016},{"$f":"Input!K40","v":2017},"Total"]
[null,null,null,null,null,"Opening RAB",{"$f":"Assets!F474","v":1275.2983543515013},{"$f":"Assets!G474","v":1363.3445270581292},{"$f":"Assets!H474","v":1449.866606162657},{"$f":"Assets!I474","v":1532.7041328220257},{"$f":"Assets!J474","v":1602.6891907791846},{"$f":"SUM(G6:K6)","v":7223.9028111734988}]
[null,null,null,null,null,"Capex",{"$f":"Assets!G41","v":104.87208696555278},{"$f":"Assets!H41","v":107.70282054422991},{"$f":"Assets!I41","v":108.58911976679707},{"$f":"Assets!J41","v":99.231166365280671},{"$f":"Assets!K41","v":91.475008112426181},{"$f":"SUM(G7:K7)","v":511.8702017542866}]
[null,null,null,null,null,"Capex rate",{"$f":"G7/G6","v":8.2233374337631782E-2},7.8998975245556366E-2,7.4895938223033129E-2,6.4742545048518618E-2,5.7075949996239432E-2,7.0857847223879666E-2]
[]
[null,null,null,null,null,"Dividend assessment",{"$f":"G5","v":2013},{"$f":"H5","v":2014},{"$f":"I5","v":2015},{"$f":"J5","v":2016},{"$f":"K5","v":2017},"Total"]
[null,null,null,null,null,"Tax payable",{"$f":"Analysis!G24","v":2.2971351770828798},{"$f":"Analysis!H24","v":5.3594191186153584},{"$f":"Analysis!I24","v":6.6499929943967366},{"$f":"Analysis!J24","v":7.9445659509157895},{"$f":"Analysis!K24","v":9.327301819401228},{"$f":"SUM(G11:K11)","v":31.578415060411992}]
[null,null,null,null,null,"Dividends",{"$f":"(G11/$G$57)*(1-$G$57)*$G$52","v":3.7519874559020372},{"$f":"(H11/$G$57)*(1-$G$57)*$G$52","v":8.7537178937384184},{"$f":"(I11/$G$58)*(1-$G$58)*$G$52","v":10.861655224181336},{"$f":"(J11/$G$59)*(1-$G$59)*$G$52","v":12.976124386495787},{"$f":"(K11/$G$60)*(1-$G$60)*$G$52","v":15.234592971688672},{"$f":"SUM(G12:K12)","v":51.578077932006252}]
[null,null,null,null,null,"Dividend reinvestment",{"$f":"G12*$G$55","v":1.1255962367706112},{"$f":"H12*$G$55","v":2.6261153681215252},{"$f":"I12*$G$55","v":3.2584965672544004},{"$f":"J12*$G$55","v":3.8928373159487357},{"$f":"K12*$G$55","v":4.5703778915066016},{"$f":"SUM(G13:K13)","v":15.473423379601876}]
[]
[null,null,null,null,null,"Benchmark cash flows",{"$f":"G5","v":2013},{"$f":"H5","v":2014},{"$f":"I5","v":2015},{"$f":"J5","v":2016},{"$f":"K5","v":2017},"Total"]
[null,null,null,null,null,"Revenue (smoothed)",{"$f":"'X factor'!E25","v":194.09141338104305},{"$f":"'X factor'!F25","v":175.68380106247355},{"$f":"'X factor'!G25","v":183.49763627992746},{"$f":"'X factor'!H25","v":193.5456241901696},{"$f":"'X factor'!I25","v":205.58781218923224},{"$f":"SUM(G16:K16)","v":952.40628710284591}]
[null,null,null,null,null,"Opex",{"$f":"Analysis!G114","v":49.644069016338101},{"$f":"Analysis!H114","v":53.143322536227735},{"$f":"Analysis!I114","v":55.350200416135095},{"$f":"Analysis!J114","v":57.870160335569651},{"$f":"Analysis!K114","v":60.53568129793269},276.54343360220327]
[null,null,null,null,null,"Interest payment",{"$f":"Analysis!G59","v":49.708324196241939},{"$f":"Analysis!H59","v":53.140170306766336},{"$f":"Analysis!I59","v":56.512610601686809},{"$f":"Analysis!J59","v":59.741435148310345},{"$f":"Analysis!K59","v":62.469298740352897},281.57183899335831]
[null,null,null,null,null,"Tax payable",{"$f":"Analysis!G24","v":2.2971351770828798},{"$f":"Analysis!H24","v":5.3594191186153584},{"$f":"Analysis!I24","v":6.6499929943967366},{"$f":"Analysis!J24","v":7.9445659509157895},{"$f":"Analysis!K24","v":9.327301819401228},31.578415060411992]
[null,null,null,null,null,"Internal cash flow",{"$f":"G16-G17-G18-G19","v":92.441884991380135},{"$f":"H16-H17-H18-H19","v":64.040889100864106},{"$f":"I16-I17-I18-I19","v":64.984832267708811},{"$f":"J16-J17-J18-J19","v":67.989462755373836},{"$f":"K16-K17-K18-K19","v":73.25553033154543},362.71259944687233]
[null,null,null,null,null,"Dividends",{"$f":"G12","v":3.7519874559020372},{"$f":"H12","v":8.7537178937384184},{"$f":"I12","v":10.861655224181336},{"$f":"J12","v":12.976124386495787},{"$f":"K12","v":15.234592971688672},51.578077932006252]
[null,null,null,null,null,"Retained cash flow (Excl. Dividend reivestment)",{"$f":"G20-G21","v":88.689897535478096},{"$f":"H20-H21","v":55.287171207125688},{"$f":"I20-I21","v":54.123177043527477},{"$f":"J20-J21","v":55.013338368878053},{"$f":"K20-K21","v":58.020937359856759},311.13452151486609]
[]
[null,null,null,null,null,"Benchmark capex funding",{"$f":"G5","v":2013},{"$f":"H5","v":2014},{"$f":"I5","v":2015},{"$f":"J5","v":2016},{"$f":"K5","v":2017},"Total"]
[null,null,null,null,null,"Capex funding requirement",{"$f":"G7/(1+vanilla)^0.5","v":101.34820748475633},{"$f":"H7/(1+vanilla)^0.5","v":104.0838236278781},{"$f":"I7/(1+vanilla)^0.5","v":104.94034169766553},{"$f":"J7/(1+vanilla)^0.5","v":95.896831356528821},{"$f":"K7/(1+vanilla)^0.5","v":88.401293138117069},{"$f":"SUM(G25:K25)","v":494.67049730494585}]
[null,null,null,null,null,"Debt component",{"$f":"-Analysis!G60","v":52.827703623976731},{"$f":"-Analysis!H60","v":51.913247462716754},{"$f":"-Analysis!I60","v":49.702515995621184},{"$f":"-Analysis!J60","v":41.991034774295372},{"$f":"-Analysis!K60","v":35.290118937933357},{"$f":"SUM(G26:K26)","v":231.7246207945434}]
[null,null,null,null,null,"Equity component",{"$f":"G25-G26","v":48.520503860779598},{"$f":"H25-H26","v":52.17057616516135},{"$f":"I25-I26","v":55.237825702044347},{"$f":"J25-J26","v":53.905796582233449},{"$f":"K25-K26","v":53.111174200183711},{"$f":"SUM(G27:K27)","v":262.94587651040246}]
[null,null,null,null,null,"Retained cash flow (Excl. Dividend reivestment)",{"$f":"G22","v":88.689897535478096},{"$f":"H22","v":55.287171207125688},{"$f":"I22","v":54.123177043527477},{"$f":"J22","v":55.013338368878053},{"$f":"K22","v":58.020937359856759},{"$f":"SUM(G28:K28)","v":311.13452151486609}]
[null,null,null,null,null,"Equity requirement (SEO)",{"$f":"G27-G28","v":-40.169393674698497},{"$f":"H27-H28","v":-3.116595041964338},{"$f":"I27-I28","v":1.1146486585168702},{"$f":"J27-J28","v":-1.1075417866446031},{"$f":"K27-K28","v":-4.909763159673048},{"$f":"SUM(G29:K29)","v":-48.188645004463616}]
[]
[null,null,null,null,null,"Equity raising costs ($m real 2012)",{"$f":"G5","v":2013},2014,2015,2016,2017,"Total"]
[null,null,null,null,null,"Equity component",{"$f":"G27/Analysis!G8","v":47.337076937345955},{"$f":"H27/Analysis!H8","v":49.656705451670533},{"$f":"I27/Analysis!I8","v":51.293812407406143},{"$f":"J27/Analysis!J8","v":48.835991172118824},{"$f":"K27/Analysis!K8","v":46.942539036808341},{"$f":"SUM(G32:K32)","v":244.06612500534982}]
[null,null,null,null,null,"Retained Cash Flows (Excl. Dividen reinvestment)",{"$f":"G28/Analysis!G8","v":86.526729302905466},{"$f":"H28/Analysis!H8","v":52.623125479715114},{"$f":"I28/Analysis!I8","v":50.258750319724889},{"$f":"J28/Analysis!J8","v":49.839369367872173},{"$f":"K28/Analysis!K8","v":51.28205425663262},{"$f":"SUM(G33:K33)","v":290.53002872685028}]
[null,null,null,null,null,"Equity requirement",{"$f":"G32-G33","v":-39.18965236555951},{"$f":"H32-H33","v":-2.9664200280445812},{"$f":"I32-I33","v":1.0350620876812542},{"$f":"J32-J33","v":-1.0033781957533492},{"$f":"K32-K33","v":-4.3395152198242783},{"$f":"SUM(G34:K34)","v":-46.463903721500465}]
[]
[null,null,null,null,null,"Dividend reinvestment",{"$f":"G13/Analysis!G8","v":1.0981426700201085},{"$f":"H13/Analysis!H8","v":2.4995744134410711},{"$f":"I13/Analysis!I8","v":3.0258379928364598},{"$f":"J13/Analysis!J8","v":3.5267184764843047},{"$f":"K13/Analysis!K8","v":4.0395480954038545},{"$f":"SUM(G36:K36)","v":14.189821648185799}]
[]
[null,null,null,null,null,"($m Real 2012)"]
[null,null,null,null,null,"Dividend Reinvestment Plan Requirement",null,null,null,null,null,{"$f":"IF(L34>0,MIN(L34,L36),0)","v":0}]
[null,null,null,null,null,"External Equity (SEO) Requirement",null,null,null,null,null,{"$f":"IF((L34-L36)>0,(L34-L36),0)","v":0}]
[null,null,null,null,null,"Total Equity Requirement",null,null,null,null,null,{"$f":"L39+L40","v":0}]
[]
[null,null,null,null,null,"Dividend Reinvestment Plan Cost",null,null,null,null,null,{"$f":"L39*G54","v":0}]
[null,null,null,null,null,"External Equity Raising (SEO) Cost",null,null,null,null,null,{"$f":"L40*G53","v":0}]
[null,null,null,null,null,"Total Equity Raising Cost",null,null,null,null,null,{"$f":"L43+L44","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Assumptions"]
[null,null,null,null,null,"Dividend/imputation payout ratio",0.7]
[null,null,null,null,null,"Benchmark SEO raising cost",0.03]
[null,null,null,null,null,"Benchmark DRP cost",0.01]
[null,null,null,null,null,"Benchmark DRP takeup",0.3]
[null,null,null,null,null,"Corporate tax rates"]
[null,null,null,null,null," 2013 to 2014",{"$f":"WACC!F14","v":0.3}]
[null,null,null,null,null,2015,{"$f":"G57","v":0.3}]
[null,null,null,null,null,2016,{"$f":"G58","v":0.3}]
[null,null,null,null,null,"2017+",{"$f":"G59","v":0.3}]
[null,null,null,null,null,"Inflation forecast",{"$f":"WACC!F9","v":2.5000000000000001E-2}]
[]
[null,null,null,null,null,"Input linked to PTRM"]

{"sheet":"Ancillary","index":3,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"ANCILLARY REFERENCE SERVICES"]
[]
[null,"Service Name","Price $\n(1/1/12)","Actual Quantity 2011","Price $\nfrom 1/7/13"]
[null,null,null,null,null,"Customer growth"]
[null,"Disconnection - locks & plugs at the meter installation",52,10012,{"$f":"C7+(C7*Assets!$G$6)*2","v":54.6},2012,2013,2014,2015,2016,2017]
[null,"Reconnection - following meter removal/ following insertion of locks & plugs at the meter installation",52,6810,{"$f":"C8+(C8*Assets!$G$6)*2","v":54.6},2.5410714075380127E-2,2.4588945941115981E-2,2.473651052790558E-2,2.4911755730598912E-2,2.4970615159760002E-2,2.1176315453943887E-2]
[]
[]
[null,"Special Meter Read (SMR)",8.06,146503,{"$f":"C11+(C11*Assets!$G$6)*2","v":8.463000000000001},{"$f":"D11*(1+F8)","v":150225.74584418541},{"$f":"F11*(1+G8)","v":153919.6385877119},{"$f":"G11*(1+H8)","v":157727.07334808828},{"$f":"H11*(1+I8)","v":161656.33167143812},{"$f":"I11*(1+J8)","v":165692.98971774412},{"$f":"J11*(1+K8)","v":169201.75673651416}]
[null,"Meter and gas installation test",156,46,{"$f":"C12+(C12*Assets!$G$6)*2","v":163.80000000000001}]
[]
[null,"Total proposed ARS"]
[]
[]
[null,"BUILDING BLOCK REVENUE REQUIREMENT - ANCILLARY SERVICES"]
[null,"Ancillary Revenue $m (2012)",2012,2013,2014,2015,2016,2017]
[]
[null,"Disconnection - remove meter",{"$f":"$C7*$D7/10^6","v":0.52062399999999998},{"$f":"$C7*$D7/10^6","v":0.52062399999999998},{"$f":"$C7*$D7/10^6","v":0.52062399999999998},0.52062399999999998,0.52062399999999998,0.52062399999999998]
[null,"Reconnection - following meter removal/ following insertion of locks & plugs at the meter installation",0.35411999999999999,0.35411999999999999,0.35411999999999999,0.35411999999999999,0.35411999999999999,0.35411999999999999]
[]
[]
[null,"Special Meter Read (SMR)",{"$f":"$C11*F11/10^6","v":1.2108195115041345},1.2405922870169579,1.2712802111855914,1.3029500332717914,1.3354854971250176,1.3637661592963042]
[null,"Meter and gas installation test",{"$f":"$C12*$D12/10^6","v":7.1760000000000001E-3},7.1760000000000001E-3,7.1760000000000001E-3,7.1760000000000001E-3,7.1760000000000001E-3,7.1760000000000001E-3]
[]
[null,"Total proposed ARS"]
[null,null,{"$f":"SUM(C19:C26)","v":2.0927395115041345},2.1225122870169577,2.1532002111855912,2.1848700332717912,2.2174054971250174,2.2456861592963038]
[]
[null," $m (Nominal)",2013,2014,2015,2016,2017]
[null,"Ancillary Revenue",{"$f":"D28*Assets!G7","v":2.1755750941923813},{"$f":"E28*Assets!H7","v":2.2622059718768615},{"$f":"F28*Assets!I7","v":2.3528660556738297},{"$f":"G28*Assets!J7","v":2.4476007714693302},{"$f":"H28*Assets!K7","v":2.5407877642026415}]

{"sheet":"Carry-over","index":4,"n_rows":200,"n_cols":11,"rows_kept":200,"cut":false,"hidden":false,"merged":[]}
[]
[]
["EFFICIENCY CARRYOVER"]
[]
["Operating and Maintenance Expenditure"]
[null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["O&M Benchmark ($m Real 2006)",{"$f":"B63","v":42.996776887881737},{"$f":"C63","v":43.175002858419667},{"$f":"D63","v":43.92106028344201},{"$f":"E63","v":44.680173713402247},{"$f":"F63","v":45.792571628386789}]
["O&M Benchmark ($m Real 2012)",{"$f":"B7*$B$56","v":51.49280222754328},{"$f":"C7*$B$56","v":51.706245078774948},{"$f":"D7*$B$56","v":52.599721060410523},{"$f":"E7*$B$56","v":53.508832871724721},{"$f":"F7*$B$56","v":54.841037050284307}]
["Adjustments to O&M ($m Real 2012)",{"$f":"B76","v":0.13808103357020324},{"$f":"C76","v":0.28138153020936024},{"$f":"D76","v":0.43004973233430133},{"$f":"E76","v":0.58423763171095799},{"$f":"F76","v":0.74410105851664055}]
["Adjusted O&M Benchmark ($m Real 2012)",{"$f":"B8+B9","v":51.630883261113482},{"$f":"C8+C9","v":51.987626608984307},{"$f":"D8+D9","v":53.029770792744827},{"$f":"E8+E9","v":54.093070503435676},{"$f":"F8+F9","v":55.585138108800948}]
[]
["O&M Actual $m (MOD)",{"$f":"B68","v":37.221081593632583},{"$f":"C68","v":42.70875018026117},{"$f":"D68","v":38.058974639576498},{"$f":"E68","v":41.050699187847954}]
["O&M Actual ($m Real 2012)",{"$f":"B12*D$56","v":42.102534917387672},{"$f":"C12*E$56","v":46.017716410443562},{"$f":"D12*F$56","v":40.496916075563604},{"$f":"E12*G$56","v":42.495645899018598},{"$f":"E13+(F10-E10)","v":43.987713504383869}]
[]
["O&M Underspend ($m Real 2012)",{"$f":"B10-B13","v":9.5283483437258099},{"$f":"C10-C13","v":5.9699101985407452},{"$f":"D10-D13","v":12.532854717181223},{"$f":"E10-E13","v":11.597424604417078},{"$f":"F10-F13","v":11.597424604417078}]
["O&M Incremental Gain ($m Real 2012)",{"$f":"B15","v":9.5283483437258099},{"$f":"C15-B15","v":-3.5584381451850646},{"$f":"D15-C15","v":6.562944518640478},{"$f":"E15-D15","v":-0.93543011276414489},{"$f":"F15-E15","v":0}]
[]
["Carry-Over - Year 2008",null,{"$f":"$B$16","v":9.5283483437258099},{"$f":"$B$16","v":9.5283483437258099},{"$f":"$B$16","v":9.5283483437258099},{"$f":"$B$16","v":9.5283483437258099},{"$f":"$B$16","v":9.5283483437258099}]
["Carry-Over - Year 2009",null,null,{"$f":"$C$16","v":-3.5584381451850646},{"$f":"$C$16","v":-3.5584381451850646},{"$f":"$C$16","v":-3.5584381451850646},{"$f":"$C$16","v":-3.5584381451850646},{"$f":"$C$16","v":-3.5584381451850646}]
["Carry-Over - Year 2010",null,null,null,{"$f":"$D$16","v":6.562944518640478},{"$f":"$D$16","v":6.562944518640478},{"$f":"$D$16","v":6.562944518640478},{"$f":"$D$16","v":6.562944518640478},{"$f":"$D$16","v":6.562944518640478}]
["Carry-Over - Year 2011",null,null,null,null,{"$f":"$E$16","v":-0.93543011276414489},{"$f":"$E$16","v":-0.93543011276414489},{"$f":"$E$16","v":-0.93543011276414489},{"$f":"$E$16","v":-0.93543011276414489},{"$f":"$E$16","v":-0.93543011276414489}]
["Carry-Over - Year 2012",null,null,null,null,null,{"$f":"$F$16","v":0},{"$f":"$F$16","v":0},{"$f":"$F$16","v":0},{"$f":"$F$16","v":0},{"$f":"$F$16","v":0}]
["O&M Efficiency Carry-Over ($m Real 2012)",null,null,null,null,null,{"$f":"SUM(G18:G22)","v":11.597424604417078},{"$f":"SUM(H18:H22)","v":2.0690762606912685},{"$f":"SUM(I18:I22)","v":5.6275144058763331},{"$f":"SUM(J18:J22)","v":-0.93543011276414489},{"$f":"SUM(K18:K22)","v":0}]
[]
["Capital Expenditure"]
[null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Capex Benchmark ($m Real 2006)",{"$f":"B137-B138","v":65.986993497855252},{"$f":"C137-C138","v":73.330950981192004},{"$f":"D137-D138","v":62.678667901180994},{"$f":"E137-E138","v":59.847714528568211},{"$f":"F137-F138","v":58.427766863136966}]
["Capex Benchmark ($m Real 2012)",{"$f":"B27*$B$56","v":79.025811972731859},{"$f":"C27*$B$56","v":87.820911922735945},{"$f":"D27*$B$56","v":75.063771838931032},{"$f":"E27*$B$56","v":71.673431151035629},{"$f":"F27*$B$56","v":69.972906376814223}]
["Adjustments to Capex ($m Real 2012)",{"$f":"B200","v":2.8571150587449932},{"$f":"C200","v":-1.4763960914069929},{"$f":"D200","v":3.8404941228304414},{"$f":"E200","v":0.20748005206942688},{"$f":"F200","v":6.3146613390722699}]
["Adjusted Capex Benchmark ($m Real 2012)",{"$f":"B28+B29","v":81.882927031476854},{"$f":"C28+C29","v":86.344515831328948},{"$f":"D28+D29","v":78.904265961761467},{"$f":"E28+E29","v":71.880911203105057},{"$f":"F28+F29","v":76.287567715886496}]
[]
["Capex Actual $m (MOD)",{"$f":"B142-B143","v":62.991174881216317},{"$f":"C142-C143","v":67.383916719392445},{"$f":"D142-D143","v":68.749033495681829},{"$f":"E142-E143","v":79.34260259961448}]
["Capex Actual ($m Real 2012)",{"$f":"B32*D$56","v":71.252312570556157},{"$f":"C32*E$56","v":72.604652609363384},{"$f":"D32*F$56","v":73.152886175120528},{"$f":"E32*G$56","v":82.13538895770823},{"$f":"F30","v":76.287567715886496}]
[]
["Capex Underspend ($m Real 2012)",{"$f":"B30-B33","v":10.630614460920697},{"$f":"C30-C33","v":13.739863221965564},{"$f":"D30-D33","v":5.7513797866409391},{"$f":"E30-E33","v":-10.254477754603172},{"$f":"F30-F33","v":0}]
["Capex Incremental Gain ($m Real 2012)",{"$f":"B35*$B$48","v":0.54731658555168605},{"$f":"C35*$B$48","v":0.70739608253482678},{"$f":"D35*$B$48","v":0.29610946371981173},{"$f":"E35*$B$48","v":-0.52795120845526788},{"$f":"F35*$B$48","v":0}]
[]
["Carry-Over - Year 2008",null,{"$f":"$B$36","v":0.54731658555168605},{"$f":"$B$36","v":0.54731658555168605},{"$f":"$B$36","v":0.54731658555168605},{"$f":"$B$36","v":0.54731658555168605},{"$f":"$B$36","v":0.54731658555168605}]
["Carry-Over - Year 2009",null,null,{"$f":"$C$36","v":0.70739608253482678},{"$f":"$C$36","v":0.70739608253482678},{"$f":"$C$36","v":0.70739608253482678},{"$f":"$C$36","v":0.70739608253482678},{"$f":"$C$36","v":0.70739608253482678}]
["Carry-Over - Year 2010",null,null,null,{"$f":"$D$36","v":0.29610946371981173},{"$f":"$D$36","v":0.29610946371981173},{"$f":"$D$36","v":0.29610946371981173},{"$f":"$D$36","v":0.29610946371981173},{"$f":"$D$36","v":0.29610946371981173}]
["Carry-Over - Year 2011",null,null,null,null,{"$f":"$E$36","v":-0.52795120845526788},{"$f":"$E$36","v":-0.52795120845526788},{"$f":"$E$36","v":-0.52795120845526788},{"$f":"$E$36","v":-0.52795120845526788},{"$f":"$E$36","v":-0.52795120845526788}]
["Carry-Over - Year 2012",null,null,null,null,null,{"$f":"$F$36","v":0},{"$f":"$F$36","v":0},{"$f":"$F$36","v":0},{"$f":"$F$36","v":0},{"$f":"$F$36","v":0}]
["Capex Efficiency Carry-Over ($m Real 2012)",null,null,null,null,null,{"$f":"SUM(G38:G42)","v":1.0228709233510567},{"$f":"SUM(H38:H42)","v":0.47555433779937062},{"$f":"SUM(I38:I42)","v":-0.23184174473545616},{"$f":"SUM(J38:J42)","v":-0.52795120845526788},{"$f":"SUM(K38:K42)","v":0}]
[]
["Total Efficiency Carry-Over ($m Real 2012)",null,null,null,null,null,{"$f":"SUM(G23,G43)*(1+$B$49)","v":12.777075396522065},{"$f":"SUM(H23,H43)*(1+$B$49)","v":2.5762421285360966},{"$f":"SUM(I23,I43)*(1+$B$49)","v":5.4627022207729423},{"$f":"SUM(J23,J43)*(1+$B$49)","v":-1.4815606682064089},{"$f":"SUM(K23,K43)*(1+$B$49)","v":0}]
[]
[]
["Pre Tax WACC (Real)",{"$f":"WACC!F32","v":5.1484943562169594E-2}]
["6 month adjustment to bring carry-over amount to the end of $2012",{"$f":"(1+Assets!G6)^0.5-1","v":1.2422836565829209E-2}]
[]
["CPI","All groups – weighted average of eight capital cities"]
[null,2006,2007,2008,2009,2010,2011,2012]
[null,"2005-09-30","2006-09-30","2007-09-30","2008-09-30","2009-09-30","2010-09-30","2011-09-30"]
["CPI Index",149.80000000000001,155.69999999999999,158.6,166.5,168.6,173.3,179.4]
["Actual CPI (lagged)",null,{"$f":"C54/B54-1","v":3.9385847797062556E-2},1.862556197816323E-2,4.9810844892812067E-2,1.2612612612612484E-2,2.7876631079478242E-2,3.5199076745527913E-2]
["Convert from $Nominal to $Real 2012",{"$f":"C56*(1+C55)","v":1.1975967957276368},1.1522157996146436,1.1311475409836065,1.0774774774774774,1.0640569395017794,1.0351990767455279,1]
[]
[]
["Efficiency Carry-over Benchmark Adjustments"]
[]
["OPERATING EXPENDITURE"]
["O & M Benchmark ($m Real 2006)",2008,2009,2010,2011,2012]
["Total O&M benchmark",42.996776887881737,43.175002858419667,43.92106028344201,44.680173713402247,45.792571628386789]
["Base O&M benchmark",41.178011683421857,41.178011683421857,41.178011683421857,41.178011683421857,41.178011683421857]
[]
[]
["O&M Actual $m (MOD)",2008,2009,2010,2011]
["Total O&M",37.221081593632583,42.70875018026117,38.058974639576498,41.050699187847954]
[]
[]
["O & M Benchmark Adjustment for Growth"]
["Rate of Change benchmark allowance ($m Real 2006)",{"$f":"B82","v":0.72061520445988259},{"$f":"C82","v":1.4538411749978131},{"$f":"D82","v":2.1998986000201572},{"$f":"E82","v":2.9590120299803928},{"$f":"F82","v":3.7314099449649323}]
["Adjusted Rate of Change benchmark allowance ($m Real 2006)",{"$f":"B110","v":0.83591363717346368},{"$f":"C110","v":1.6887963211815487},{"$f":"D110","v":2.5589925236749975},{"$f":"E110","v":3.4468537090790634},{"$f":"F110","v":4.3527384765468318}]
["Adjustment to O&M benchmark for actual Growth ($m Real 2006)",{"$f":"B73-B72","v":0.11529843271358109},{"$f":"C73-C72","v":0.23495514618373559},{"$f":"D73-D72","v":0.35909392365484027},{"$f":"E73-E72","v":0.4878416790986706},{"$f":"F73-F72","v":0.62132853158189949}]
[]
["Adjustment to O&M benchmark ($m Real 2012)",{"$f":"B74*$B$56","v":0.13808103357020324},{"$f":"C74*$B$56","v":0.28138153020936024},{"$f":"D74*$B$56","v":0.43004973233430133},{"$f":"E74*$B$56","v":0.58423763171095799},{"$f":"F74*$B$56","v":0.74410105851664055}]
[]
[]
["Benchmark O & M Rate of Change Allowance",2008,2009,2010,2011,2012]
["Base O&M benchmark ($m Real 2006)",{"$f":"B64","v":41.178011683421857},{"$f":"C64","v":41.178011683421857},{"$f":"D64","v":41.178011683421857},{"$f":"E64","v":41.178011683421857},{"$f":"F64","v":41.178011683421857}]
["Rate of Change (%)",{"$f":"$B$92","v":1.7500000000000002E-2},{"$f":"$B$92","v":1.7500000000000002E-2},{"$f":"$B$92","v":1.7500000000000002E-2},{"$f":"$B$92","v":1.7500000000000002E-2},{"$f":"$B$92","v":1.7500000000000002E-2}]
["Rate of Change benchmark allowance ($m Real 2006)",{"$f":"B80*B81","v":0.72061520445988259},{"$f":"(C80+B82)*C81+B82","v":1.4538411749978131},{"$f":"(D80+C82)*D81+C82","v":2.1998986000201572},{"$f":"(E80+D82)*E81+D82","v":2.9590120299803928},{"$f":"(F80+E82)*F81+E82","v":3.7314099449649323}]
[]
["Rate of Change"]
["Labor Price [A]",5.7000000000000002E-2]
["Labor Share [B]",0.62]
["Non-labor Price [C]",2.5999999999999999E-2]
["O&M Input Price [D] = [B * A + (1 - B) * C]",{"$f":"ROUND(B86*B85+(1-B86)*B87,4)","v":4.5199999999999997E-2}]
["PFP [E]",2.24E-2]
["Output [F]",{"$f":"B103","v":2.07E-2}]
["CPI [G]",2.5999999999999999E-2]
["Rate of Change [H] = [D - E + F - G]",{"$f":"ROUND(B88-B89+B90-B91,4)","v":1.7500000000000002E-2}]
[]
[]
["Output Growth",2007,2008,2009,2010,2011,2012]
["Forecast Total Customers",526845.41443484998,540470.33705889038,554928.72566420306,569507.06879748288,583928.66873921058,597141.98402724892]
["Forecast Total Delivery Volumes (GJ)",73093033.826883227,74295931.458052248,74239852.987497583,74784566.240834802,75128218.773344904,76227309.445951045]
[]
["Customer Growth",{"$f":"ROUND(LN(G96/B96)/5,4)","v":2.5000000000000001E-2}]
["Delivery Growth",{"$f":"ROUND(LN(G97/B97)/5,4)","v":8.3999999999999995E-3}]
["Weight - Customers",0.7421522193241441]
["Weight - Deliveries",0.2578477806758559]
["Output Growth",{"$f":"ROUND(B99*B101+B100*B102,4)","v":2.07E-2}]
[]
[]
[]
["Adjusted Benchmark O & M Rate of Change Allowance",2008,2009,2010,2011,2012]
["Base O&M benchmark ($m Real 2006)",{"$f":"B80","v":41.178011683421857},{"$f":"C80","v":41.178011683421857},{"$f":"D80","v":41.178011683421857},{"$f":"E80","v":41.178011683421857},{"$f":"F80","v":41.178011683421857}]
["Rate of Change (%)",{"$f":"$B$120","v":2.0299999999999999E-2},{"$f":"$B$120","v":2.0299999999999999E-2},{"$f":"$B$120","v":2.0299999999999999E-2},{"$f":"$B$120","v":2.0299999999999999E-2},{"$f":"$B$120","v":2.0299999999999999E-2}]
["Adjusted Rate of Change benchmark allowance ($m Real 2006)",{"$f":"B108*B109","v":0.83591363717346368},{"$f":"(C108+B110)*C109+B110","v":1.6887963211815487},{"$f":"(D108+C110)*D109+C110","v":2.5589925236749975},{"$f":"(E108+D110)*E109+D110","v":3.4468537090790634},{"$f":"(F108+E110)*F109+E110","v":4.3527384765468318}]
[]
["Rate of Change"]
["Labor Price [A]",{"$f":"B85","v":5.7000000000000002E-2}]
["Labor Share [B]",{"$f":"B86","v":0.62}]
["Non-labor Price [C]",{"$f":"B87","v":2.5999999999999999E-2}]
["O&M Input Price [D] = [B * A + (1 - B) * C]",{"$f":"ROUND(B114*B113+(1-B114)*B115,4)","v":4.5199999999999997E-2}]
["PFP [E]",{"$f":"B89","v":2.24E-2}]
["Output [F]",{"$f":"B131","v":2.35E-2}]
["CPI [G]",{"$f":"B91","v":2.5999999999999999E-2}]
["Rate of Change [H] = [D - E + F - G]",{"$f":"ROUND(B116-B117+B118-B119,4)","v":2.0299999999999999E-2}]
[]
[]
["Output Growth",2007,2008,2009,2010,2011,2012]
["Actual \\ Estimate Total Customers",528273.5,543425,560100.5,577745.5,594437.32323753426,609156.70707591833]
["Actual \\ Estimate Total Delivery Volumes (GJ)",69610229.788000003,75367109.120010003,74882303.173000008,72324813.341000006,71072708.993000001,72894585.411981255]
[]
["Customer Growth",{"$f":"ROUND(LN(G124/B124)/5,4)","v":2.8500000000000001E-2}]
["Delivery Growth",{"$f":"ROUND(LN(G125/B125)/5,4)","v":9.1999999999999998E-3}]
["Weight - Customers",{"$f":"B101","v":0.7421522193241441}]
["Weight - Deliveries",{"$f":"B102","v":0.2578477806758559}]
["Output Growth",{"$f":"ROUND(B127*B129+B128*B130,4)","v":2.35E-2}]
[]
[]
[]
["CAPITAL EXPENDITURE"]
["Capex Benchmark ($m Real 2006)",2008,2009,2010,2011,2012]
["Gross Capex",69.070100327916393,76.556261503896721,65.97965500267226,63.185097684803068,61.779383092606651]
["Customer Contributions",3.0831068300611362,3.2253105227047221,3.3009871014912666,3.3373831562348562,3.3516162294696841]
[]
[]
["Capex Actual $m (MOD)",2008,2009,2010,2011]
["Gross Capex",66.60197495121632,70.503063469392444,72.152102085681832,82.844142179614479]
["Customer Contributions",3.6108000700000007,3.1191467500000001,3.4030685899999997,3.5015395800000007]
[]
[]
["Benchmark Adjustment for Customer connections",2008,2009,2010,2011,2012]
["Domestic"]
["Forecast Number of new connections",13299,14082,14301,13943,12773]
["Actual \\ Estimate Number of new connection",17069,18016,19115,18466,15854]
[null,{"$f":"B149-B148","v":3770},{"$f":"C149-C148","v":3934},{"$f":"D149-D148","v":4814},{"$f":"E149-E148","v":4523},{"$f":"F149-F148","v":3081}]
[]
["Capital expenditure per connection ($ Real 2006)",1610,1643,1677,1712,1748]
["Capital expenditure per connection ($ Real 2012)",{"$f":"B152*$B$56","v":1928.1308411214952},{"$f":"C152*$B$56","v":1967.6515353805073},{"$f":"D152*$B$56","v":2008.369826435247},{"$f":"E152*$B$56","v":2050.2857142857142},{"$f":"F152*$B$56","v":2093.3991989319093}]
["Adjustments to Capex Benchmark ($m Real 2012)",{"$f":"B150*B153/10^6","v":7.2690532710280369},{"$f":"C150*C153/10^6","v":7.7407411401869162},{"$f":"D150*D153/10^6","v":9.6682923444592781},{"$f":"E150*E153/10^6","v":9.2734422857142853},{"$f":"F150*F153/10^6","v":6.4497629319092127}]
[]
["Non Domestic"]
["Forecast Number of replacements",345,366.67872340425606,387,432,445]
["Actual \\ Estimate Number of new connection",253,260,261,300,203.74211050893922]
[null,{"$f":"B158-B157","v":-92},{"$f":"C158-C157","v":-106.67872340425606},{"$f":"D158-D157","v":-126},{"$f":"E158-E157","v":-132},{"$f":"F158-F157","v":-241.25788949106078}]
[]
["Capital expenditure per connection ($ Real 2006)",12213,12466,12724,12987,13256]
["Capital expenditure per connection ($ Real 2012)",{"$f":"B161*$B$56","v":14626.249666221627},{"$f":"C161*$B$56","v":14929.24165554072},{"$f":"D161*$B$56","v":15238.22162883845},{"$f":"E161*$B$56","v":15553.189586114819},{"$f":"F161*$B$56","v":15875.343124165553}]
["Adjustments to Capex Benchmark  ($m Real 2012)",{"$f":"B159*B162/10^6","v":-1.3456149692923898},{"$f":"C159*C162/10^6","v":-1.5926324412067263},{"$f":"D159*D162/10^6","v":-1.9200159252336446},{"$f":"E159*E162/10^6","v":-2.0530210253671561},{"$f":"F159*F162/10^6","v":-3.8300517770826041}]
[]
["Adjustments to Capex Benchmark  ($m Real 2012)",{"$f":"SUM(B154,B163)","v":5.9234383017356471},{"$f":"SUM(C154,C163)","v":6.1481086989801899},{"$f":"SUM(D154,D163)","v":7.7482764192256335},{"$f":"SUM(E154,E163)","v":7.2204212603471287},{"$f":"SUM(F154,F163)","v":2.6197111548266085}]
[]
[]
["Benchmark Adjustment for LP replacement program",2008,2009,2010,2011,2012]
["Forecast km replaced",90,90,90,90,90]
["Actual \\ Estimate km replaced",77,66.2,74.900000000000006,72.7,110]
[null,{"$f":"B170-B169","v":-13},{"$f":"C170-C169","v":-23.799999999999997},{"$f":"D170-D169","v":-15.099999999999994},{"$f":"E170-E169","v":-17.299999999999997},{"$f":"F170-F169","v":20}]
[]
["Capital Expenditure per metre ($ Real 2006)",140,144,148,152,156]
["Capital Expenditure per metre ($ Real 2012)",{"$f":"B173*$B$56","v":167.66355140186914},{"$f":"C173*$B$56","v":172.45393858477971},{"$f":"D173*$B$56","v":177.24432576769024},{"$f":"E173*$B$56","v":182.03471295060078},{"$f":"F173*$B$56","v":186.82510013351134}]
["Adjustments to Capex Benchmark  ($m Real 2012)",{"$f":"B174*B171/10^3","v":-2.1796261682242988},{"$f":"C174*C171/10^3","v":-4.1044037383177567},{"$f":"D174*D171/10^3","v":-2.6763893190921215},{"$f":"E174*E171/10^3","v":-3.1492005340453928},{"$f":"F174*F171/10^3","v":3.7365020026702269}]
[]
[]
["Benchmark Adjustment for Meter Replacement",2008,2009,2010,2011,2012]
["Domestic"]
["Forecast Number of replacements",55529,38727,23484,37381,22843]
["Actual \\ Estimate Number of replacements",49408,16798,16934,17142,30853]
[null,{"$f":"B181-B180","v":-6121},{"$f":"C181-C180","v":-21929},{"$f":"D181-D180","v":-6550},{"$f":"E181-E180","v":-20239},{"$f":"F181-F180","v":8010}]
[]
["Capital expenditure per meter ($ Real 2006)",117,110,115,123,116]
["Capital expenditure per meter ($ Real 2012)",{"$f":"B184*$B$56","v":140.11882510013351},{"$f":"C184*$B$56","v":131.73564753004004},{"$f":"D184*$B$56","v":137.72363150867824},{"$f":"E184*$B$56","v":147.30440587449931},{"$f":"F184*$B$56","v":138.92122830440587}]
["Adjustments to Capex Benchmark  ($m Real 2012)",{"$f":"B185*B182/10^6","v":-0.85766732843791715},{"$f":"C185*C182/10^6","v":-2.8888310146862484},{"$f":"D185*D182/10^6","v":-0.90208978638184245},{"$f":"E185*E182/10^6","v":-2.9812938704939911},{"$f":"F185*F182/10^6","v":1.1127590387182911}]
[]
["Non Domestic"]
["Forecast Number of replacements",611,708,720,1120,1219]
["Actual \\ Estimate Number of replacements",599,386,565,763,656]
[null,{"$f":"B190-B189","v":-12},{"$f":"C190-C189","v":-322},{"$f":"D190-D189","v":-155},{"$f":"E190-E189","v":-357},{"$f":"F190-F189","v":-563}]
[]
["Capital expenditure per meter ($ Real 2006)",2020,1637,1774,2064,1712]
["Capital expenditure per meter ($ Real 2012)",{"$f":"B193*$B$56","v":2419.1455273698261},{"$f":"C193*$B$56","v":1960.4659546061414},{"$f":"D193*$B$56","v":2124.5367156208276},{"$f":"E193*$B$56","v":2471.8397863818423},{"$f":"F193*$B$56","v":2050.2857142857142}]
["Adjustments to Capex Benchmark  ($m Real 2012)",{"$f":"B194*B191/10^6","v":-2.9029746328437911E-2},{"$f":"C194*C191/10^6","v":-0.63127003738317755},{"$f":"D194*D191/10^6","v":-0.32930319092122828},{"$f":"E194*E191/10^6","v":-0.88244680373831763},{"$f":"F194*F191/10^6","v":-1.1543108571428571}]
[]
["Adjustments to Capex Benchmark  ($m Real 2012)",{"$f":"SUM(B186,B195)","v":-0.88669707476635506},{"$f":"SUM(C186,C195)","v":-3.520101052069426},{"$f":"SUM(D186,D195)","v":-1.2313929773030707},{"$f":"SUM(E186,E195)","v":-3.8637406742323086},{"$f":"SUM(F186,F195)","v":-4.1551818424566012E-2}]
[]
[]
["Total Adjustments to Capex Benchmark  ($m Real 2012)",{"$f":"SUM(B165,B175,B197)","v":2.8571150587449932},{"$f":"SUM(C165,C175,C197)","v":-1.4763960914069929},{"$f":"SUM(D165,D175,D197)","v":3.8404941228304414},{"$f":"SUM(E165,E175,E197)","v":0.20748005206942688},{"$f":"SUM(F165,F175,F197)","v":6.3146613390722699}]

{"sheet":"Tax Dep","index":5,"n_rows":786,"n_cols":73,"rows_kept":786,"cut":false,"hidden":false,"merged":[[591,3,591,4],[374,3,374,4],[474,3,474,4],[4,3,4,4],[71,3,71,4],[172,3,172,4],[273,3,273,4]]}
[]
[]
["TAX DEPRECIATION - GROUP 1 ASSET CLASS"]
[]
["Group 1\nAsset Class","OAV $m\n(MOD)","Depn\nLife","Depn\nMethod"]
["Mains & Services",{"$f":"Input!J332","v":536.09199999999998},{"$f":"Input!F332","v":7.5018754688672171},"Declining Balance"]
["Meters",{"$f":"Input!J333","v":61.822000000000003},{"$f":"Input!F333","v":1},"Fully Deductible"]
["Land & Buildings",{"$f":"Input!J334","v":11.196},{"$f":"Input!F334","v":40},"Straight Line"]
["Other Assets",{"$f":"Input!J335","v":1.7749999999999999},{"$f":"Input!F335","v":5},"Declining Balance"]
[null,{"$f":"SUM(B6:B9)","v":610.88499999999999}]
[]
["Tax Depreciation Schedule $m (MOD)"]
[]
[{"$f":"A$6","v":"Mains & Services"}]
["OAV",{"$f":"B6","v":536.09199999999998}]
["Depn Life",{"$f":"C6","v":7.5018754688672171}]
["Depn Method",{"$f":"D6","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B17=\"Straight Line\",1/B16,IF(B17=\"Declining Balance\",1/B16*1.5,1))","v":0.19995000000000002}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W20+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B15","v":536.09199999999998},{"$f":"B23","v":482.49620229999999},{"$f":"C23","v":386.02108665011497},308.83617037442446,247.08437810805827,197.67985670535202,158.15376935711689,126.53092317416136,101.23106508548778,80.989913621644504,64.795980392996682,51.840024113416995,{"$f":"M23","v":41.474611291939269},33.181762764116009,26.547069299431012,21.238982793009782,16.992248183547474,13.594648159247157,10.876398259805688,8.7016624277575403,6.9617650253274199,5.5697601085132025,4.4560865748159877,{"$f":"X23","v":3.5650920641815311},2.8522519059484339,2.2819441373540448,1.8256694070901034,1.4606268091424373,1.1685744786544068,0.93491801164745814,0.74798115521854891,0.59842232323260003,0.47876777970224166,0.38303816215077846,0.30644968162873032,0.24517506778706569,0.19615231298304189,0.15693165800208267,0.12555317298456625,0.10044881604630224,8.0364075277844102E-2,6.4295278426039174E-2,5.143943750475264E-2,4.1154121975677346E-2,3.2925355286640659E-2,2.6341930497076858E-2,2.1074861494186338E-2,1.686094293842378E-2,1.3489597397885945E-2,1.0792352398178651E-2,8.6344215361628292E-3,6.9079689500070717E-3,5.5267205584531576E-3,4.4216527827904487E-3,3.5375433088714985E-3,{"$f":"BD23","v":2.8302115242626424E-3},2.2643107299863269E-3,1.8115617995255607E-3,1.4493400177104248E-3,1.1595444811692253E-3,9.2769356215943873E-4,7.42201234405659E-4,5.9379809758624744E-4,4.7506816797387725E-4,3.8007828778750048E-4,3.0408163414438977E-4,2.4328051139721902E-4,1.9463657314334508E-4,1.5571899034333322E-4,1.2458297822418374E-4,9.9672611728258195E-5,7.974307301319297E-5]
["Tax Depreciation",{"$f":"B18*B21*0.5","v":53.595797700000006},{"$f":"$B18*C21","v":96.475115649885012},{"$f":"$B18*D21","v":77.184916275690497},61.751792266366174,49.404521402706258,39.526087348235137,31.622846182955524,25.299858088673567,20.241151463843284,16.193933228647818,12.955956279579688,10.365412821477729,8.2928485278232582,6.6346934646849967,{"$f":"$B18*P21","v":5.3080865064212315},4.2467346094623064,3.3976000243003179,{"$f":"$B18*S21","v":2.7182498994414694},2.1747358320481474,1.7398974024301204,1.3920049168142177,1.113673533697215,0.89099451063445678,{"$f":"$B18*Y21","v":0.71284015823309721},0.57030776859438936,0.45627473026394127,0.36504259794766619,0.29205233048803036,0.23365646700694864,0.18693685642890928,0.14955883198594885,0.11965454353035838,9.5729617551463225E-2,7.6588480522048155E-2,6.1274613841664632E-2,4.9022754804023787E-2,3.9220654980959231E-2,3.137848501751643E-2,2.5104356938264023E-2,2.0084740768458134E-2,1.6068796851804928E-2,1.2855840921286533E-2,1.0285315529075292E-2,8.2287666890366856E-3,6.5834247895638007E-3,5.2670690028905186E-3,4.2139185557625589E-3,3.371345540537835E-3,2.6972449997072949E-3,2.1579308620158213E-3,1.7264525861557579E-3,1.3812483915539141E-3,1.1050677756627089E-3,8.8410947391895031E-4,7.0733178460885614E-4,5.6590079427631544E-4,4.527489304607661E-4,3.6222178181513588E-4,2.8979553654119946E-4,2.3185091900978662E-4,1.8549232775377978E-4,1.4840313681941154E-4,1.1872992961237019E-4,9.4989880186376768E-5,7.5996653643110729E-5,6.0801122747170741E-5,4.8643938253873949E-5,3.891758280001185E-5,3.1136012119149483E-5,2.4910366495925541E-5,1.9929538715065228E-5,1.5944627448987937E-5]
["Closing Asset Value",{"$f":"B21-B22","v":482.49620229999999},{"$f":"C21-C22","v":386.02108665011497},{"$f":"D21-D22","v":308.83617037442446},247.08437810805827,197.67985670535202,158.15376935711689,126.53092317416136,101.23106508548778,80.989913621644504,64.795980392996682,51.840024113416995,41.474611291939269,{"$f":"N21-N22","v":33.181762764116009},26.547069299431012,21.238982793009782,16.992248183547474,13.594648159247157,10.876398259805688,8.7016624277575403,6.9617650253274199,5.5697601085132025,4.4560865748159877,3.5650920641815311,2.8522519059484339,2.2819441373540448,1.8256694070901034,1.4606268091424373,1.1685744786544068,0.93491801164745814,0.74798115521854891,0.59842232323260003,0.47876777970224166,0.38303816215077846,0.30644968162873032,0.24517506778706569,0.19615231298304189,0.15693165800208267,0.12555317298456625,0.10044881604630224,8.0364075277844102E-2,6.4295278426039174E-2,5.143943750475264E-2,4.1154121975677346E-2,3.2925355286640659E-2,2.6341930497076858E-2,2.1074861494186338E-2,1.686094293842378E-2,1.3489597397885945E-2,1.0792352398178651E-2,8.6344215361628292E-3,6.9079689500070717E-3,5.5267205584531576E-3,4.4216527827904487E-3,3.5375433088714985E-3,2.8302115242626424E-3,2.2643107299863269E-3,1.8115617995255607E-3,1.4493400177104248E-3,1.1595444811692253E-3,9.2769356215943873E-4,7.42201234405659E-4,5.9379809758624744E-4,4.7506816797387725E-4,3.8007828778750048E-4,3.0408163414438977E-4,2.4328051139721902E-4,1.9463657314334508E-4,1.5571899034333322E-4,1.2458297822418374E-4,9.9672611728258195E-5,7.974307301319297E-5,6.3798445564205026E-5]
[]
[{"$f":"A$7","v":"Meters"}]
["OAV",{"$f":"B7","v":61.822000000000003}]
["Depn Life",{"$f":"C7","v":1}]
["Depn Method",{"$f":"D7","v":"Fully Deductible"}]
["Depn Rate",{"$f":"IF(B28=\"Straight Line\",1/B27,IF(B28=\"Declining Balance\",1/B27*1.5,1))","v":1}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W31+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC31+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B26","v":61.822000000000003},{"$f":"B34","v":30.911000000000001},{"$f":"C34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"W34","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,{"$f":"BC34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depreciation",{"$f":"B29*B32*0.5","v":30.911000000000001},{"$f":"$B29*C32","v":30.911000000000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B29*S32","v":0},{"$f":"$B29*T32","v":0},{"$f":"$B29*U32","v":0},{"$f":"$B29*V32","v":0},{"$f":"$B29*W32","v":0},{"$f":"$B29*X32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value",{"$f":"B32-B33","v":30.911000000000001},0,0,0,0,0,0,0,0,0,0,0,{"$f":"N32-N33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A$8","v":"Land & Buildings"}]
["OAV",{"$f":"B8","v":11.196}]
["Depn Life",{"$f":"C8","v":40}]
["Depn Method",{"$f":"D8","v":"Straight Line"}]
["Depn Rate",{"$f":"IF(B39=\"Straight Line\",1/B38,IF(B39=\"Declining Balance\",1/B38*1.5,1))","v":2.5000000000000001E-2}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W42+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC42+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B37","v":11.196},{"$f":"B45","v":11.056049999999999},{"$f":"C45","v":10.776149999999999},10.49625,10.21635,9.9364500000000007,9.6565500000000011,9.3766500000000015,9.0967500000000019,8.8168500000000023,8.5369500000000027,8.2570500000000031,{"$f":"M45","v":7.9771500000000035},7.6972500000000039,7.4173500000000043,7.1374500000000047,6.8575500000000051,6.5776500000000055,6.297750000000006,6.0178500000000064,5.7379500000000068,5.4580500000000072,{"$f":"W45","v":5.1781500000000076},4.898250000000008,4.6183500000000084,4.3384500000000088,4.0585500000000092,3.7786500000000092,3.4987500000000091,3.2188500000000091,2.9389500000000091,2.659050000000009,2.379150000000009,2.0992500000000089,1.8193500000000089,1.5394500000000089,1.2595500000000088,0.97965000000000879,0.69975000000000875,0.41985000000000877,0.13995000000000879,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depreciation",{"$f":"B40*B43*0.5","v":0.13994999999999999},{"$f":"IF(SUM($B44:B44)>=$B42,0,$B40*$B43)","v":0.27989999999999998},{"$f":"IF(SUM($B44:C44)>=$B42,0,MIN(D43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:D44)>=$B42,0,MIN(E43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:E44)>=$B42,0,MIN(F43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:F44)>=$B42,0,MIN(G43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:G44)>=$B42,0,MIN(H43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:H44)>=$B42,0,MIN(I43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:I44)>=$B42,0,MIN(J43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:J44)>=$B42,0,MIN(K43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:K44)>=$B42,0,MIN(L43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:L44)>=$B42,0,MIN(M43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:M44)>=$B42,0,MIN(N43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:N44)>=$B42,0,MIN(O43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:O44)>=$B42,0,MIN(P43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:P44)>=$B42,0,MIN(Q43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:Q44)>=$B42,0,MIN(R43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:R44)>=$B42,0,MIN(S43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:S44)>=$B42,0,MIN(T43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:T44)>=$B42,0,MIN(U43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:U44)>=$B42,0,MIN(V43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:V44)>=$B42,0,MIN(W43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:W44)>=$B42,0,MIN(X43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:X44)>=$B42,0,MIN(Y43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:Y44)>=$B42,0,MIN(Z43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:Z44)>=$B42,0,MIN(AA43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:AA44)>=$B42,0,MIN(AB43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:AB44)>=$B42,0,MIN(AC43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:AC44)>=$B42,0,MIN(AD43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:AD44)>=$B42,0,MIN(AE43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:AE44)>=$B42,0,MIN(AF43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:AF44)>=$B42,0,MIN(AG43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:AG44)>=$B42,0,MIN(AH43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:AH44)>=$B42,0,MIN(AI43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:AI44)>=$B42,0,MIN(AJ43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:AJ44)>=$B42,0,MIN(AK43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:AK44)>=$B42,0,MIN(AL43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:AL44)>=$B42,0,MIN(AM43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:AM44)>=$B42,0,MIN(AN43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:AN44)>=$B42,0,MIN(AO43,$B40*$B43))","v":0.27989999999999998},{"$f":"IF(SUM($B44:AO44)>=$B42,0,MIN(AP43,$B40*$B43))","v":0.13995000000000879},{"$f":"IF(SUM($B44:AP44)>=$B42,0,MIN(AQ43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:AQ44)>=$B42,0,MIN(AR43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:AR44)>=$B42,0,MIN(AS43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:AS44)>=$B42,0,MIN(AT43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:AT44)>=$B42,0,MIN(AU43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:AU44)>=$B42,0,MIN(AV43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:AV44)>=$B42,0,MIN(AW43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:AW44)>=$B42,0,MIN(AX43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:AX44)>=$B42,0,MIN(AY43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:AY44)>=$B42,0,MIN(AZ43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:AZ44)>=$B42,0,MIN(BA43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BA44)>=$B42,0,MIN(BB43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BB44)>=$B42,0,MIN(BC43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BC44)>=$B42,0,MIN(BD43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BD44)>=$B42,0,MIN(BE43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BE44)>=$B42,0,MIN(BF43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BF44)>=$B42,0,MIN(BG43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BG44)>=$B42,0,MIN(BH43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BH44)>=$B42,0,MIN(BI43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BI44)>=$B42,0,MIN(BJ43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BJ44)>=$B42,0,MIN(BK43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BK44)>=$B42,0,MIN(BL43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BL44)>=$B42,0,MIN(BM43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BM44)>=$B42,0,MIN(BN43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BN44)>=$B42,0,MIN(BO43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BO44)>=$B42,0,MIN(BP43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BP44)>=$B42,0,MIN(BQ43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BQ44)>=$B42,0,MIN(BR43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BR44)>=$B42,0,MIN(BS43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BS44)>=$B42,0,MIN(BT43,$B40*$B43))","v":0},{"$f":"IF(SUM($B44:BT44)>=$B42,0,MIN(BU43,$B40*$B43))","v":0}]
["Closing Asset Value",{"$f":"B43-B44","v":11.056049999999999},10.776149999999999,10.49625,10.21635,9.9364500000000007,9.6565500000000011,9.3766500000000015,9.0967500000000019,8.8168500000000023,8.5369500000000027,8.2570500000000031,7.9771500000000035,{"$f":"N43-N44","v":7.6972500000000039},7.4173500000000043,7.1374500000000047,6.8575500000000051,6.5776500000000055,6.297750000000006,6.0178500000000064,5.7379500000000068,5.4580500000000072,5.1781500000000076,4.898250000000008,4.6183500000000084,4.3384500000000088,4.0585500000000092,3.7786500000000092,3.4987500000000091,3.2188500000000091,2.9389500000000091,2.659050000000009,2.379150000000009,2.0992500000000089,1.8193500000000089,1.5394500000000089,1.2595500000000088,0.97965000000000879,0.69975000000000875,0.41985000000000877,0.13995000000000879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A$9","v":"Other Assets"}]
["OAV",{"$f":"B9","v":1.7749999999999999}]
["Depn Life",{"$f":"C9","v":5}]
["Depn Method",{"$f":"D9","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B50=\"Straight Line\",1/B49,IF(B50=\"Declining Balance\",1/B49*1.5,1))","v":0.30000000000000004}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W53+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC53+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B48","v":1.7749999999999999},{"$f":"B56","v":1.5087499999999998},{"$f":"C56","v":1.0561249999999998},0.73928749999999976,0.5175012499999998,0.36225087499999986,0.25357561249999988,0.1775029287499999,0.12425205012499993,8.6976435087499943E-2,6.0883504561249954E-2,4.2618453192874967E-2,{"$f":"M56","v":2.9832917235012475E-2},2.0883042064508729E-2,1.461812944515611E-2,1.0232690611609276E-2,7.1628834281264927E-3,5.0140183996885447E-3,3.5098128797819809E-3,2.4568690158473863E-3,1.7198083110931703E-3,1.203865817765219E-3,{"$f":"W56","v":8.4270607243565321E-4},5.8989425070495722E-4,4.1292597549347004E-4,2.8904818284542898E-4,2.0233372799180027E-4,1.4163360959426017E-4,9.9143526715982105E-5,6.9400468701187474E-5,4.8580328090831229E-5,3.4006229663581859E-5,2.3804360764507302E-5,1.666305253515511E-5,1.1664136774608575E-5,8.1648957422260015E-6,5.7154270195582009E-6,4.0007989136907406E-6,2.8005592395835184E-6,1.960391467708463E-6,1.372274027395924E-6,9.6059181917714681E-7,6.7241427342400279E-7,4.7068999139680191E-7,3.2948299397776133E-7,2.306380957844329E-7,1.6144666704910302E-7,1.130126669343721E-7,7.9108866854060476E-8,5.5376206797842328E-8,3.8763344758489627E-8,2.7134341330942737E-8,1.8994038931659913E-8,1.3295827252161938E-8,{"$f":"BC56","v":9.3070790765133569E-9},6.5149553535593488E-9,4.5604687474915439E-9,3.1923281232440805E-9,2.2346296862708562E-9,1.5642407803895993E-9,1.0949685462727196E-9,7.6647798239090365E-10,5.3653458767363247E-10,3.7557421137154271E-10,2.6290194796007985E-10,1.8403136357205588E-10,1.2882195450043911E-10,9.0175368150307371E-11,6.3122757705215151E-11,4.4185930393650602E-11,3.093015127555542E-11,2.1651105892888792E-11]
["Tax Depreciation",{"$f":"B51*B54*0.5","v":0.26625000000000004},{"$f":"$B51*C54","v":0.452625},0.31683749999999999,0.22178624999999996,0.15525037499999997,0.10867526249999998,7.6072683749999981E-2,5.3250878624999977E-2,3.7275615037499987E-2,2.6092930526249988E-2,1.8265051368374988E-2,1.2785535957862491E-2,8.9498751705037443E-3,6.2649126193526196E-3,4.3854388335468342E-3,3.0698071834827831E-3,2.148865028437948E-3,{"$f":"$B51*S54","v":1.5042055199065635E-3},{"$f":"$B51*T54","v":1.0529438639345944E-3},{"$f":"$B51*U54","v":7.3706070475421603E-4},{"$f":"$B51*V54","v":5.1594249332795122E-4},{"$f":"$B51*W54","v":3.6115974532956575E-4},{"$f":"$B51*X54","v":2.52811821730696E-4},1.769682752114872E-4,1.2387779264804103E-4,8.6714454853628703E-5,6.0700118397540088E-5,4.2490082878278054E-5,2.9743058014794635E-5,2.0820140610356245E-5,1.4574098427249371E-5,1.0201868899074559E-5,7.1413082293521919E-6,4.9989157605465337E-6,3.4992410323825731E-6,2.4494687226678006E-6,1.7146281058674605E-6,1.2002396741072224E-6,8.4016777187505566E-7,5.8811744031253894E-7,4.1168220821877729E-7,2.8817754575314408E-7,2.0172428202720088E-7,1.4120699741904058E-7,9.8844898193328411E-8,6.9191428735329886E-8,4.8434000114730913E-8,3.3903800080311634E-8,2.3732660056218145E-8,1.6612862039352701E-8,1.162900342754689E-8,8.140302399282822E-9,5.6982116794979749E-9,3.9887481756485821E-9,2.7921237229540077E-9,1.954486606067805E-9,1.3681406242474633E-9,9.5769843697322433E-10,6.7038890588125701E-10,4.6927223411687985E-10,3.2849056388181591E-10,2.2994339471727113E-10,1.6096037630208976E-10,1.1267226341146283E-10,7.8870584388023972E-11,5.5209409071616771E-11,3.8646586350131734E-11,2.7052610445092214E-11,1.8936827311564549E-11,1.3255779118095183E-11,9.2790453826666281E-12,6.4953317678666385E-12]
["Closing Asset Value",{"$f":"B54-B55","v":1.5087499999999998},1.0561249999999998,0.73928749999999976,0.5175012499999998,0.36225087499999986,0.25357561249999988,0.1775029287499999,0.12425205012499993,8.6976435087499943E-2,6.0883504561249954E-2,4.2618453192874967E-2,2.9832917235012475E-2,{"$f":"N54-N55","v":2.0883042064508729E-2},1.461812944515611E-2,1.0232690611609276E-2,7.1628834281264927E-3,5.0140183996885447E-3,3.5098128797819809E-3,2.4568690158473863E-3,1.7198083110931703E-3,1.203865817765219E-3,8.4270607243565321E-4,{"$f":"X54-X55","v":5.8989425070495722E-4},4.1292597549347004E-4,2.8904818284542898E-4,2.0233372799180027E-4,1.4163360959426017E-4,9.9143526715982105E-5,6.9400468701187474E-5,4.8580328090831229E-5,3.4006229663581859E-5,2.3804360764507302E-5,1.666305253515511E-5,1.1664136774608575E-5,8.1648957422260015E-6,5.7154270195582009E-6,4.0007989136907406E-6,2.8005592395835184E-6,1.960391467708463E-6,1.372274027395924E-6,9.6059181917714681E-7,6.7241427342400279E-7,4.7068999139680191E-7,3.2948299397776133E-7,2.306380957844329E-7,1.6144666704910302E-7,1.130126669343721E-7,7.9108866854060476E-8,5.5376206797842328E-8,3.8763344758489627E-8,2.7134341330942737E-8,1.8994038931659913E-8,1.3295827252161938E-8,9.3070790765133569E-9,6.5149553535593488E-9,4.5604687474915439E-9,3.1923281232440805E-9,2.2346296862708562E-9,1.5642407803895993E-9,1.0949685462727196E-9,7.6647798239090365E-10,5.3653458767363247E-10,3.7557421137154271E-10,2.6290194796007985E-10,1.8403136357205588E-10,1.2882195450043911E-10,9.0175368150307371E-11,6.3122757705215151E-11,4.4185930393650602E-11,3.093015127555542E-11,2.1651105892888792E-11,1.5155774125022155E-11]
[]
[]
["Total Group 1 Asset Class Tax Depreciation"]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W61+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC61+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B21+B32+B43+B54","v":610.88499999999999},{"$f":"B64","v":525.97200229999999},{"$f":"C64","v":397.85336165011495},320.07170787442442,257.81822935805826,207.978557580352,168.06389496961685,136.08507610291133,110.45206713561277,89.893740056731986,73.393813897557919,60.139692566609853,{"$f":"M64","v":49.481594209174261},40.899895806180496,33.979037428876147,28.386665483621371,23.856961066975582,20.177312177646826,17.17765807268545,14.721969296773368,12.701434833638494,11.029013974330949,{"$f":"W64","v":9.6350792808884052},8.4639319584322177,7.4710148319239087,6.6206831855368709,5.8844217408180759,5.2394184427520125,4.6674236221811043,4.1538374121161405,3.686979735546621,3.2575063294622448,2.8579415840629876,2.4823048252032951,2.1258113457654866,1.7846332326827896,1.4557080284100432,1.1365856588009782,0.82530597354378765,0.52030077643775186,0.22031544755185345,6.4296239017831519E-2,5.1440109918999236E-2,4.115459266564192E-2,3.2925684769607819E-2,2.6342161135145824E-2,2.1075022940826572E-2,1.6861055951063898E-2,1.3489676506725983E-2,1.0792407774358631E-2,8.6344602994807701E-3,6.9079960843215849E-3,5.5267395524652716E-3,4.4216660785908832E-3,{"$f":"BC64","v":3.5375526159237575E-3},2.8302180391911783E-3,2.2643152904282568E-3,1.8115649918268664E-3,1.4493422523132935E-3,1.1595460453831881E-3,9.2769465710116738E-4,7.4220200085682369E-4,5.937986340940174E-4,4.7506854352127089E-4,3.8007855066263073E-4,3.0408181814893563E-4,2.4328064019235582E-4,1.9463666329189551E-4,1.5571905343927321E-4,1.2458302238329641E-4,9.9672642631591757E-5,7.9743094637481146E-5]
["Tax Depreciation",{"$f":"B22+B33+B44+B55","v":84.912997700000005},128.11864064988501,77.781653775690501,62.253478516366172,49.839671777706258,39.914662610735135,31.978818866705524,25.633008967298569,20.558327078880787,16.49992615917407,13.254121330948063,10.658098357435591,{"$f":"N22+N33+N44+N55","v":8.5816984029937622},6.9208583773043486,5.5923719452547775,4.5297044166457887,3.6796488893287558,2.9996541049613761,2.455688775912082,2.0205344631348745,1.6724208593075456,1.3939346934425445,{"$f":"X22+X33+X44+X55","v":1.1711473224561875},0.99291712650830877,0.8503316463870374,0.73626144471879484,0.64500329806606371,0.57199482057090856,0.51358621006496341,0.4668576765695196,0.42947340608437606,0.3995647453992574,0.37563675885969255,0.35649347943780868,0.34117811308269697,0.32892520427274646,0.31912236960906509,0.31127968525719052,0.30500519710603585,0.29998532888589841,0.15601920853402193,1.2856129098832287E-2,1.0285517253357319E-2,8.2289078960341051E-3,6.5835236344619942E-3,5.2671381943192536E-3,4.2139669897626733E-3,3.3713794443379153E-3,2.6972687323673513E-3,2.1579474748778605E-3,1.7264642151591854E-3,1.3812565318563135E-3,1.1050734738743883E-3,8.8411346266712592E-4,7.0733457673257912E-4,5.6590274876292153E-4,4.5275029860139033E-4,3.6222273951357287E-4,2.8979620693010536E-4,2.3185138828202073E-4,1.8549265624434366E-4,1.4840336676280626E-4,1.187300905727465E-4,9.4989992858640173E-5,7.5996732513695123E-5,6.0801177956579813E-5,4.8643976900460301E-5,3.8917609852622294E-5,3.1136031055976795E-5,2.4910379751704658E-5,1.9929547994110611E-5,1.5944633944319706E-5]
["Closing Asset Value",{"$f":"B62-B63","v":525.97200229999999},397.85336165011495,320.07170787442442,257.81822935805826,207.978557580352,168.06389496961685,136.08507610291133,110.45206713561277,89.893740056731986,73.393813897557919,60.139692566609853,49.481594209174261,{"$f":"N62-N63","v":40.899895806180496},33.979037428876147,28.386665483621371,23.856961066975582,20.177312177646826,17.17765807268545,14.721969296773368,12.701434833638494,11.029013974330949,9.6350792808884052,{"$f":"X62-X63","v":8.4639319584322177},7.4710148319239087,6.6206831855368709,5.8844217408180759,5.2394184427520125,4.6674236221811043,4.1538374121161405,3.686979735546621,3.2575063294622448,2.8579415840629876,2.4823048252032951,2.1258113457654866,1.7846332326827896,1.4557080284100432,1.1365856588009782,0.82530597354378765,0.52030077643775186,0.22031544755185345,6.4296239017831519E-2,5.1440109918999236E-2,4.115459266564192E-2,3.2925684769607819E-2,2.6342161135145824E-2,2.1075022940826572E-2,1.6861055951063898E-2,1.3489676506725983E-2,1.0792407774358631E-2,8.6344602994807701E-3,6.9079960843215849E-3,5.5267395524652716E-3,4.4216660785908832E-3,3.5375526159237575E-3,2.8302180391911783E-3,2.2643152904282568E-3,1.8115649918268664E-3,1.4493422523132935E-3,1.1595460453831881E-3,9.2769465710116738E-4,7.4220200085682369E-4,5.937986340940174E-4,4.7506854352127089E-4,3.8007855066263073E-4,3.0408181814893563E-4,2.4328064019235582E-4,1.9463666329189551E-4,1.5571905343927321E-4,1.2458302238329641E-4,9.9672642631591757E-5,7.9743094637481146E-5,6.3798460693161436E-5]
[]
[]
[]
[]
[]
["TAX DEPRECIATION - GROUP 2 ASSET CLASS"]
[]
["Group 2\nAsset Class","OAV $m\n(MOD)","Depn\nLife","Depn\nMethod"]
["Mains & Services",0,{"$f":"Input!F341","v":7.5018754688672171},"Declining Balance"]
["Meters",{"$f":"B73","v":0},{"$f":"Input!F342","v":1},"Fully Deductible"]
["Land & Buildings",{"$f":"B74","v":0},{"$f":"Input!F343","v":40},"Straight Line"]
["Other Assets",{"$f":"B75","v":0},{"$f":"Input!F344","v":5},"Declining Balance"]
["Repairs",{"$f":"B76","v":0},{"$f":"Input!F345","v":0},"Fully Deductible"]
[null,{"$f":"SUM(B73:B77)","v":0}]
[]
["Tax Depreciation Schedule $m (MOD)"]
[]
[{"$f":"A73","v":"Mains & Services"}]
["OAV",{"$f":"B73","v":0}]
["Depn Life",{"$f":"C73","v":7.5018754688672171}]
["Depn Method",{"$f":"D73","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B85=\"Straight Line\",1/B84,IF(B85=\"Declining Balance\",1/B84*1.5,1))","v":0.19995000000000002}]
[]
["Capital Expenditure",1996,1997,1998,1999]
["Capex $m (MOD)",{"$f":"Input!J341","v":9.4280000000000008},{"$f":"Input!K341","v":18.856000000000002},{"$f":"Input!L341","v":22.477000000000004},{"$f":"Input!M341","v":16.978000000000002}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W91+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC91+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B83","v":0},{"$f":"B95","v":8.4854357},23.759644231785,39.238765292639599,46.673598622376311,37.341212577832167,29.874837122894625,23.901363440171846,19.122285820309486,15.298784770538603,12.239792755669409,9.7924461941733103,{"$f":"M95","v":7.8344465776483565},6.2679489844475675,5.0146725850072764,4.0119888016350718,3.2097916407481391,2.5679938021805486,2.0545234414345481,1.6437214793197101,1.3150593695297341,1.0521132485922637,{"$f":"W95","v":0.84174320453624052},0.67343665078921922,0.53878299246391481,0.43105333312075506,0.34486421916326004,0.27590861854156618,0.22074069026418003,0.17660358924585723,0.14129170157614807,0.11304042584599726,9.0437992698090108E-2,7.2354916058106983E-2,5.7887550592288492E-2,4.6312934851360406E-2,3.705266352783089E-2,2.9643983455441104E-2,2.3716668963525655E-2,1.8974521004268698E-2,1.5180565529465171E-2,1.214521145184861E-2,9.7167764220514805E-3,7.7739069764622866E-3,6.2195142765186524E-3,4.9759223969287475E-3,3.9809867136628447E-3,3.1849884202659589E-3,2.5481499856337803E-3,2.0386473960063061E-3,1.6310198491748451E-3,1.3048974303323348E-3,1.0439831891373844E-3,8.3523875046936436E-4,{"$f":"BC95","v":6.6823276231301495E-4},5.3461962148852759E-4,4.2772242817189649E-4,3.4219932865892577E-4,2.7377657289357355E-4,2.1903494714350352E-4,1.7523890946215999E-4,1.4019988951520111E-4,1.1216692160663665E-4,8.9739145631389654E-5,7.1795803462393283E-5,5.7440232560087743E-5,4.5955058059698199E-5,3.6766344200661544E-5,2.9414913677739268E-5,2.3533401687875301E-5,1.8827898020384635E-5,1.5063259811208727E-5]
["Capex",{"$f":"B89","v":9.4280000000000008},{"$f":"C89","v":18.856000000000002},{"$f":"D89","v":22.477000000000004},{"$f":"E89","v":16.978000000000002},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B86=1,B93+B92,B93*$B86*0.5)","v":0.94256430000000013},{"$f":"IF($B86=1,C93+C92,(C92+C93*0.5)*$B86)","v":3.5817914682150005},{"$f":"IF($B86=1,D93+D92,(D92+D93*0.5)*$B86)","v":6.9978789391454121},9.5431666702632896,9.332386044544144,7.4663754549375421,5.9734736827227808,4.7790776198623606,3.8235010497708819,3.0589920148691938,2.4473465614960985,1.9579996165249536,1.566497593200789,1.2532763994402913,1.0026837833722051,0.80219716088693271,0.64179783856759043,{"$f":"IF($B86=1,S93+S92,(S92+S93*0.5)*$B86)","v":0.51347036074600072},{"$f":"IF($B86=1,T93+T92,(T92+T93*0.5)*$B86)","v":0.41080196211483794},{"$f":"IF($B86=1,U93+U92,(U92+U93*0.5)*$B86)","v":0.32866210978997606},{"$f":"IF($B86=1,V93+V92,(V92+V93*0.5)*$B86)","v":0.26294612093747038},{"$f":"IF($B86=1,W93+W92,(W92+W93*0.5)*$B86)","v":0.21037004405602316},0.1683065537470213,0.1346536583253044,0.10772965934315977,8.6189113957494984E-2,6.8955600621693855E-2,5.5167928277386161E-2,4.41371010183228E-2,3.5311887669709156E-2,2.8251275730150807E-2,2.2602433147907153E-2,1.8083076639983119E-2,1.4467365465818493E-2,1.1574615740928084E-2,9.2602713235295144E-3,7.4086800723897868E-3,5.9273144919154488E-3,4.7421479592569555E-3,3.7939554748035263E-3,3.0353540776165613E-3,2.4284350297971297E-3,1.9428694455891936E-3,1.5543926999436342E-3,1.2435918795899047E-3,9.9493568326590323E-4,7.9599829339688591E-4,6.3683843463217859E-4,5.0950258962747445E-4,4.0762754683146095E-4,3.261224188425103E-4,2.6091424119495035E-4,2.0874443866802003E-4,1.6700598815634941E-4,1.3361314082448736E-4,1.068971933166311E-4,8.5523099512970714E-5,6.8422755765352213E-5,5.4741625750070036E-5,4.3796037681343531E-5,3.5039019946958894E-5,2.8032967908564464E-5,2.2427775975247E-5,1.7943342168996364E-5,1.4355570902305538E-5,1.1485174500389545E-5,9.1887138590366555E-6,7.3514305229222766E-6,5.8815119898639674E-6,4.7055036674906667E-6,3.7646382091759079E-6,3.0118987992511854E-6]
["Closing Asset Value",{"$f":"B92+B93-B94","v":8.4854357},23.759644231785,39.238765292639599,46.673598622376311,37.341212577832167,29.874837122894625,23.901363440171846,19.122285820309486,15.298784770538603,12.239792755669409,9.7924461941733103,7.8344465776483565,6.2679489844475675,5.0146725850072764,4.0119888016350718,3.2097916407481391,2.5679938021805486,{"$f":"S92+S93-S94","v":2.0545234414345481},1.6437214793197101,1.3150593695297341,1.0521132485922637,0.84174320453624052,0.67343665078921922,{"$f":"Y92+Y93-Y94","v":0.53878299246391481},0.43105333312075506,0.34486421916326004,0.27590861854156618,0.22074069026418003,0.17660358924585723,0.14129170157614807,0.11304042584599726,9.0437992698090108E-2,7.2354916058106983E-2,5.7887550592288492E-2,4.6312934851360406E-2,3.705266352783089E-2,2.9643983455441104E-2,2.3716668963525655E-2,1.8974521004268698E-2,1.5180565529465171E-2,1.214521145184861E-2,9.7167764220514805E-3,7.7739069764622866E-3,6.2195142765186524E-3,4.9759223969287475E-3,3.9809867136628447E-3,3.1849884202659589E-3,2.5481499856337803E-3,2.0386473960063061E-3,1.6310198491748451E-3,1.3048974303323348E-3,1.0439831891373844E-3,8.3523875046936436E-4,6.6823276231301495E-4,5.3461962148852759E-4,4.2772242817189649E-4,3.4219932865892577E-4,2.7377657289357355E-4,2.1903494714350352E-4,1.7523890946215999E-4,1.4019988951520111E-4,1.1216692160663665E-4,8.9739145631389654E-5,7.1795803462393283E-5,5.7440232560087743E-5,4.5955058059698199E-5,3.6766344200661544E-5,2.9414913677739268E-5,2.3533401687875301E-5,1.8827898020384635E-5,1.5063259811208727E-5,1.2051361011957542E-5]
[]
[{"$f":"A74","v":"Meters"}]
["OAV",{"$f":"B74","v":0}]
["Depn Life",{"$f":"C74","v":1}]
["Depn Method",{"$f":"D74","v":"Fully Deductible"}]
["Depn Rate",{"$f":"IF(B100=\"Straight Line\",1/B99,IF(B100=\"Declining Balance\",1/B99*1.5,1))","v":1}]
[]
["Capital Expenditure",1996,1997,1998,1999]
["Capex $m (MOD)",{"$f":"Input!J342","v":1.4750000000000001},{"$f":"Input!K342","v":2.95},{"$f":"Input!L342","v":3.9910000000000001},{"$f":"Input!M342","v":2.1879999999999997}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W106+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC106+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B98","v":0},{"$f":"B110","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"M110","v":0},0,0,0,0,0,0,0,0,0,{"$f":"W110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex",{"$f":"B104","v":1.4750000000000001},{"$f":"C104","v":2.95},{"$f":"D104","v":3.9910000000000001},{"$f":"E104","v":2.1879999999999997},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B101=1,B108+B107,B108*$B101*0.5)","v":1.4750000000000001},{"$f":"IF($B101=1,C108+C107,(C107+C108*0.5)*$B101)","v":2.95},3.9910000000000001,2.1879999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B101=1,S108+S107,(S107+S108*0.5)*$B101)","v":0},{"$f":"IF($B101=1,T108+T107,(T107+T108*0.5)*$B101)","v":0},{"$f":"IF($B101=1,U108+U107,(U107+U108*0.5)*$B101)","v":0},{"$f":"IF($B101=1,V108+V107,(V107+V108*0.5)*$B101)","v":0},{"$f":"IF($B101=1,W108+W107,(W107+W108*0.5)*$B101)","v":0},{"$f":"IF($B101=1,X108+X107,(X107+X108*0.5)*$B101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value",{"$f":"B107+B108-B109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S107+S108-S109","v":0},{"$f":"T107+T108-T109","v":0},{"$f":"U107+U108-U109","v":0},{"$f":"V107+V108-V109","v":0},{"$f":"W107+W108-W109","v":0},{"$f":"X107+X108-X109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A75","v":"Land & Buildings"}]
["OAV",{"$f":"B75","v":0}]
["Depn Life",{"$f":"C75","v":40}]
["Depn Method",{"$f":"D75","v":"Straight Line"}]
["Depn Rate",{"$f":"IF(B115=\"Straight Line\",1/B114,IF(B115=\"Declining Balance\",1/B114*1.5,1))","v":2.5000000000000001E-2}]
[]
["Capital Expenditure",1996,1997,1998,1999]
["Capex $m (MOD)",{"$f":"Input!J343","v":8.3000000000000004E-2},{"$f":"Input!K343","v":0.16700000000000001},{"$f":"Input!L343","v":0},{"$f":"Input!M343","v":0}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W121+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC121+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B113","v":0},{"$f":"B125","v":8.1962500000000008E-2},0.24480000000000002,0.23855000000000001,0.23230000000000001,0.22605,0.2198,0.21354999999999999,0.20729999999999998,0.20104999999999998,0.19479999999999997,0.18854999999999997,{"$f":"M125","v":0.18229999999999996},0.17604999999999996,0.16979999999999995,0.16354999999999995,0.15729999999999994,0.15104999999999993,0.14479999999999993,0.13854999999999992,0.13229999999999992,0.12604999999999991,{"$f":"W125","v":0.11979999999999991},0.1135499999999999,0.1072999999999999,0.10104999999999989,9.4799999999999884E-2,8.8549999999999879E-2,8.2299999999999873E-2,7.6049999999999868E-2,6.9799999999999862E-2,6.3549999999999857E-2,5.7299999999999858E-2,5.1049999999999859E-2,4.4799999999999861E-2,3.8549999999999862E-2,3.2299999999999864E-2,2.6049999999999865E-2,1.9799999999999866E-2,1.3549999999999866E-2,7.2999999999998656E-3,2.0874999999998646E-3,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,{"$f":"BC125","v":-1.3574211199518516E-16},-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16]
["Capex",{"$f":"B119","v":8.3000000000000004E-2},{"$f":"C119","v":0.16700000000000001},{"$f":"D119","v":0},{"$f":"E119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"B123*$B116*0.5","v":1.0375E-3},{"$f":"(SUM($B123:B123)+C123*0.5)*$B116","v":4.1625000000000004E-3},{"$f":"(SUM($B123:C123)+D123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:D123)+E123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:E123)+F123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:F123)+G123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:G123)+H123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:H123)+I123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:I123)+J123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:J123)+K123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:K123)+L123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:L123)+M123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:M123)+N123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:N123)+O123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:O123)+P123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:P123)+Q123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:Q123)+R123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:R123)+S123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:S123)+T123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:T123)+U123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:U123)+V123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:V123)+W123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:W123)+X123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:X123)+Y123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:Y123)+Z123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:Z123)+AA123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:AA123)+AB123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:AB123)+AC123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:AC123)+AD123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:AD123)+AE123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:AE123)+AF123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:AF123)+AG123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:AG123)+AH123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:AH123)+AI123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:AI123)+AJ123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:AJ123)+AK123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:AK123)+AL123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:AL123)+AM123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:AM123)+AN123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM($B123:AN123)+AO123*0.5)*$B116","v":6.2500000000000003E-3},{"$f":"(SUM(C123:AN123)+AO123*0.5+B123*0.5)*$B116","v":5.212500000000001E-3},{"$f":"(SUM(D123:AO123)+AP123*0.5+C123*0.5)*$B116","v":2.0875000000000004E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value",{"$f":"B122+B123-B124","v":8.1962500000000008E-2},0.24480000000000002,0.23855000000000001,0.23230000000000001,0.22605,0.2198,0.21354999999999999,0.20729999999999998,0.20104999999999998,0.19479999999999997,0.18854999999999997,0.18229999999999996,0.17604999999999996,0.16979999999999995,0.16354999999999995,0.15729999999999994,0.15104999999999993,{"$f":"S122+S123-S124","v":0.14479999999999993},{"$f":"T122+T123-T124","v":0.13854999999999992},{"$f":"U122+U123-U124","v":0.13229999999999992},{"$f":"V122+V123-V124","v":0.12604999999999991},{"$f":"W122+W123-W124","v":0.11979999999999991},{"$f":"X122+X123-X124","v":0.1135499999999999},0.1072999999999999,0.10104999999999989,9.4799999999999884E-2,8.8549999999999879E-2,8.2299999999999873E-2,7.6049999999999868E-2,6.9799999999999862E-2,6.3549999999999857E-2,5.7299999999999858E-2,5.1049999999999859E-2,4.4799999999999861E-2,3.8549999999999862E-2,3.2299999999999864E-2,2.6049999999999865E-2,1.9799999999999866E-2,1.3549999999999866E-2,7.2999999999998656E-3,2.0874999999998646E-3,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16,-1.3574211199518516E-16]
[]
[{"$f":"A76","v":"Other Assets"}]
["OAV",{"$f":"B76","v":0}]
["Depn Life",{"$f":"C76","v":5}]
["Depn Method",{"$f":"D76","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B130=\"Straight Line\",1/B129,IF(B130=\"Declining Balance\",1/B129*1.5,1))","v":0.30000000000000004}]
[]
["Capital Expenditure",1996,1997,1998,1999]
["Capex $m (MOD)",{"$f":"Input!J344","v":0.40500000000000003},{"$f":"Input!K344","v":0.81},{"$f":"Input!L344","v":1.948},{"$f":"Input!M344","v":0.51700000000000002}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W136+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC136+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B128","v":0},{"$f":"B140","v":0.34425},0.92947499999999994,2.3064325000000001,2.0539527499999997,1.4377669249999996,1.0064368474999996,0.70450579324999962,0.49315405527499967,0.34520783869249971,0.24164548708474978,0.16915184095932484,{"$f":"M140","v":0.11840628867152739},8.2884402070069169E-2,5.801908144904841E-2,4.0613357014333884E-2,2.8429349910033715E-2,1.9900544937023597E-2,1.3930381455916517E-2,9.7512670191415608E-3,6.8258869133990922E-3,4.7781208393793649E-3,{"$f":"W140","v":3.3446845875655549E-3},2.3412792112958883E-3,1.6388954479071216E-3,1.1472268135349849E-3,8.0305876947448938E-4,5.6214113863214249E-4,3.9349879704249976E-4,2.7544915792974983E-4,1.9281441055082486E-4,1.3497008738557739E-4,9.4479061169904172E-5,6.6135342818932912E-5,4.6294739973253036E-5,3.240631798127712E-5,2.2684422586893984E-5,1.5879095810825787E-5,1.111536706757805E-5,7.7807569473046344E-6,5.4465298631132439E-6,3.8125709041792703E-6,2.6687996329254891E-6,1.8681597430478423E-6,1.3077118201334895E-6,9.153982740934426E-7,6.4077879186540976E-7,4.4854515430578681E-7,3.1398160801405076E-7,2.1978712560983552E-7,1.5385098792688486E-7,1.0769569154881939E-7,7.5386984084173562E-8,5.2770888858921485E-8,{"$f":"BC140","v":3.693962220124504E-8},2.5857735540871526E-8,1.8100414878610067E-8,1.2670290415027046E-8,8.8692032905189321E-9,6.2084423033632523E-9,4.3459096123542764E-9,3.0421367286479933E-9,2.129495710053595E-9,1.4906469970375162E-9,1.0434528979262614E-9,7.3041702854838286E-10,5.1129191998386798E-10,3.5790434398870759E-10,2.5053304079209529E-10,1.7537312855446669E-10,1.2276118998812668E-10,8.5932832991688665E-11]
["Capex",{"$f":"B134","v":0.40500000000000003},{"$f":"C134","v":0.81},{"$f":"D134","v":1.948},{"$f":"E134","v":0.51700000000000002},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B131=1,B138+B137,B138*$B131*0.5)","v":6.0750000000000012E-2},{"$f":"IF($B131=1,C138+C137,(C137+C138*0.5)*$B131)","v":0.22477500000000003},0.57104250000000001,0.76947975000000024,0.61618582499999996,0.43133007749999996,0.30193105424999994,0.21135173797499993,0.14794621658249993,0.10356235160774993,7.2493646125424943E-2,5.0745552287797459E-2,3.5521886601458219E-2,2.4865320621020755E-2,1.7405724434714526E-2,1.2184007104300168E-2,8.5288049730101161E-3,{"$f":"IF($B131=1,S138+S137,(S137+S138*0.5)*$B131)","v":5.9701634811070801E-3},{"$f":"IF($B131=1,T138+T137,(T137+T138*0.5)*$B131)","v":4.1791144367749559E-3},{"$f":"IF($B131=1,U138+U137,(U137+U138*0.5)*$B131)","v":2.9253801057424686E-3},{"$f":"IF($B131=1,V138+V137,(V137+V138*0.5)*$B131)","v":2.0477660740197278E-3},{"$f":"IF($B131=1,W138+W137,(W137+W138*0.5)*$B131)","v":1.4334362518138098E-3},{"$f":"IF($B131=1,X138+X137,(X137+X138*0.5)*$B131)","v":1.0034053762696666E-3},7.0238376338876659E-4,4.9166863437213654E-4,3.4416804406049554E-4,2.4091763084234686E-4,1.6864234158964276E-4,1.1804963911274994E-4,8.2634747378924965E-5,5.7844323165247469E-5,4.0491026215673223E-5,2.8343718350971256E-5,1.9840602845679876E-5,1.3888421991975912E-5,9.7218953943831368E-6,6.8053267760681959E-6,4.7637287432477364E-6,3.3346101202734156E-6,2.3342270841913905E-6,1.6339589589339734E-6,1.1437712712537813E-6,8.006398898776468E-7,5.6044792291435274E-7,3.9231354604004692E-7,2.7461948222803284E-7,1.9223363755962295E-7,1.3456354629173607E-7,9.4194482404215244E-8,6.5936137682950671E-8,4.6155296378065467E-8,3.2308707464645824E-8,2.2616095225252073E-8,1.5831266657676449E-8,1.1081886660373514E-8,7.7573206622614587E-9,5.4301244635830208E-9,3.8010871245081142E-9,2.6607609871556802E-9,1.8625326910089761E-9,1.3037728837062832E-9,9.126410185943981E-10,6.3884871301607863E-10,4.4719409911125492E-10,3.1303586937787844E-10,2.1912510856451488E-10,1.5338757599516042E-10,1.073713031966123E-10,7.5159912237628598E-11,5.2611938566340018E-11,3.682835699643801E-11,2.5779849897506604E-11]
["Closing Asset Value",{"$f":"B137+B138-B139","v":0.34425},0.92947499999999994,2.3064325000000001,2.0539527499999997,1.4377669249999996,1.0064368474999996,0.70450579324999962,0.49315405527499967,0.34520783869249971,0.24164548708474978,0.16915184095932484,0.11840628867152739,8.2884402070069169E-2,5.801908144904841E-2,4.0613357014333884E-2,2.8429349910033715E-2,1.9900544937023597E-2,{"$f":"S137+S138-S139","v":1.3930381455916517E-2},{"$f":"T137+T138-T139","v":9.7512670191415608E-3},{"$f":"U137+U138-U139","v":6.8258869133990922E-3},{"$f":"V137+V138-V139","v":4.7781208393793649E-3},{"$f":"W137+W138-W139","v":3.3446845875655549E-3},{"$f":"X137+X138-X139","v":2.3412792112958883E-3},1.6388954479071216E-3,1.1472268135349849E-3,8.0305876947448938E-4,5.6214113863214249E-4,3.9349879704249976E-4,2.7544915792974983E-4,1.9281441055082486E-4,1.3497008738557739E-4,9.4479061169904172E-5,6.6135342818932912E-5,4.6294739973253036E-5,3.240631798127712E-5,2.2684422586893984E-5,1.5879095810825787E-5,1.111536706757805E-5,7.7807569473046344E-6,5.4465298631132439E-6,3.8125709041792703E-6,2.6687996329254891E-6,1.8681597430478423E-6,1.3077118201334895E-6,9.153982740934426E-7,6.4077879186540976E-7,4.4854515430578681E-7,3.1398160801405076E-7,2.1978712560983552E-7,1.5385098792688486E-7,1.0769569154881939E-7,7.5386984084173562E-8,5.2770888858921485E-8,3.693962220124504E-8,2.5857735540871526E-8,1.8100414878610067E-8,1.2670290415027046E-8,8.8692032905189321E-9,6.2084423033632523E-9,4.3459096123542764E-9,3.0421367286479933E-9,2.129495710053595E-9,1.4906469970375162E-9,1.0434528979262614E-9,7.3041702854838286E-10,5.1129191998386798E-10,3.5790434398870759E-10,2.5053304079209529E-10,1.7537312855446669E-10,1.2276118998812668E-10,8.5932832991688665E-11,6.0152983094182064E-11]
[]
[]
[{"$f":"A77","v":"Repairs"}]
["OAV",{"$f":"B77","v":0}]
["Depn Life",{"$f":"C77","v":0}]
["Depn Method",{"$f":"D77","v":"Fully Deductible"}]
["Depn Rate",{"$f":"IF(B146=\"Straight Line\",1/B145,IF(B146=\"Declining Balance\",1/B145*1.5,1))","v":1}]
[]
["Capital Expenditure",1996,1997,1998,1999]
["Capex $m (MOD)",{"$f":"Input!J345","v":1},{"$f":"Input!K345","v":2},{"$f":"Input!L345","v":2},{"$f":"Input!M345","v":1.5}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W152+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC152+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B144","v":0},{"$f":"B156","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"M156","v":0},0,0,0,0,0,0,0,0,0,{"$f":"W156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex",{"$f":"B150","v":1},{"$f":"C150","v":2},{"$f":"D150","v":2},{"$f":"E150","v":1.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B147=1,B154+B153,B154*$B147*0.5)","v":1},{"$f":"IF($B147=1,C154+C153,(C153+C154*0.5)*$B147)","v":2},2,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B147=1,S154+S153,(S153+S154*0.5)*$B147)","v":0},{"$f":"IF($B147=1,T154+T153,(T153+T154*0.5)*$B147)","v":0},{"$f":"IF($B147=1,U154+U153,(U153+U154*0.5)*$B147)","v":0},{"$f":"IF($B147=1,V154+V153,(V153+V154*0.5)*$B147)","v":0},{"$f":"IF($B147=1,W154+W153,(W153+W154*0.5)*$B147)","v":0},{"$f":"IF($B147=1,X154+X153,(X153+X154*0.5)*$B147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value",{"$f":"B153+B154-B155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S153+S154-S155","v":0},{"$f":"T153+T154-T155","v":0},{"$f":"U153+U154-U155","v":0},{"$f":"V153+V154-V155","v":0},{"$f":"W153+W154-W155","v":0},{"$f":"X153+X154-X155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Total Group 2 Asset Class Tax Depreciation"]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B92+B107+B122+B137+B153","v":0},8.9116482000000001,24.933919231785001,41.783747792639595,48.959851372376313,39.005029502832166,31.101073970394623,24.819419233421847,19.822739875584485,15.845042609231104,12.67623824275416,10.150148035132634,8.1351528663198849,6.5268833865176363,5.2424916664563241,4.2161521586494057,3.3955209906581727,{"$f":"S92+S107+S122+S137+S153","v":2.7389443471175725},{"$f":"T92+T107+T122+T137+T153","v":2.2132538228904646},{"$f":"U92+U107+U122+U137+U153","v":1.7920227463388516},{"$f":"V92+V107+V122+V137+V153","v":1.454185256443133},{"$f":"W92+W107+W122+W137+W153","v":1.1829413694316431},{"$f":"X92+X107+X122+X137+X153","v":0.96488788912380596},0.78932793000051504,0.64772188791182173,0.53325055993428994,0.44046727793273444,0.36502075968019815,0.30343418906122238,0.25292903840378689,0.21128451598669876,0.17672539593338268,0.14783247175925987,0.12347105140092578,0.1027338453322616,8.489534116934154E-2,6.9375347950417651E-2,5.5709862551251793E-2,4.3527784330593094E-2,3.2532301761215868E-2,2.248601205932815E-2,1.4236524022752653E-2,9.7194452216842701E-3,7.7757751362051994E-3,6.2208219883386501E-3,4.9768377952027053E-3,3.9816274924545751E-3,3.1854369654201291E-3,2.5484639672416587E-3,2.0388671831317803E-3,1.6311737001626363E-3,1.305005126023748E-3,1.0440585761213328E-3,8.352915213580875E-4,6.6826970193508046E-4,5.3464547922393271E-4,4.2774052858663938E-4,3.4221199894920507E-4,2.7378544209672833E-4,2.1904115558567114E-4,1.752432553716366E-4,1.4020293165179401E-4,1.1216905110221097E-4,8.9740636278250944E-5,7.1796846915155466E-5,5.7440962976980551E-5,4.595556935148244E-5,3.6766702104869788E-5,2.9415164210644318E-5,2.3533577060868114E-5,1.882802078143888E-5,1.5063345743905976E-5]
["Capital Expenditure",{"$f":"B93+B108+B123+B138+B154","v":12.391},24.783000000000001,30.416000000000004,21.183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T93+T108+T123+T138+T154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depreciation",{"$f":"B94+B109+B124+B139+B155","v":3.4793518000000003},8.7607289682150018,13.566171439145412,14.006896420263288,9.9548218695441442,7.9039555324375419,6.2816547369727802,4.9966793578373601,3.9776972663533821,3.1688043664769436,2.5260902076215235,2.0149951688127512,1.6082694798022472,1.2843917200613122,1.0263395078069197,0.82063116799123281,0.65657664354060052,0.52569052422710782,{"$f":"T94+T109+T124+T139+T155","v":0.42123107655161285},{"$f":"U94+U109+U124+U139+U155","v":0.33783748989571849},{"$f":"V94+V109+V124+V139+V155","v":0.2712438870114901},{"$f":"W94+W109+W124+W139+W155","v":0.21805348030783697},{"$f":"X94+X109+X124+X139+X155","v":0.17555995912329098},0.14160604208869318,0.11447132797753191,9.2783282001555487E-2,7.5446518252536204E-2,6.1586570618975801E-2,5.0505150657435549E-2,4.1644522417088083E-2,3.4559120053316052E-2,2.8892924174122828E-2,2.436142035833409E-2,2.0737206068664173E-2,1.7838504162920061E-2,1.5519993218923897E-2,1.3665485399165856E-2,1.2182078220658697E-2,1.0995482569377229E-2,1.0046289701887718E-2,8.2494880365754954E-3,4.5170788010683843E-3,1.9436700854790713E-3,1.5549531478665486E-3,1.2439841931359448E-3,9.9521030274813131E-4,7.961905270344455E-4,6.369729981784703E-4,5.0959678410987866E-4,4.0769348296914389E-4,3.2616857413888834E-4,2.6094654990241502E-4,2.0876705476324529E-4,1.6702181942300709E-4,1.3362422271114775E-4,1.0690495063729336E-4,8.5528529637434291E-5,6.8426556852476726E-5,5.4744286511057192E-5,4.3797900214034543E-5,3.5040323719842602E-5,2.8033880549583058E-5,2.2428414823960016E-5,1.7943789363095475E-5,1.4355883938174917E-5,1.148539362549811E-5,9.1888672466126507E-6,7.3515378942254728E-6,5.8815871497762053E-6,4.7055562794292329E-6,3.7646750375329045E-6,3.011924579101083E-6]
["Closing Asset Value",{"$f":"B162+B163-B164","v":8.9116482000000001},{"$f":"C162+C163-C164","v":24.933919231785001},41.783747792639595,48.959851372376306,39.005029502832173,31.101073970394623,24.819419233421844,19.822739875584489,15.845042609231104,12.67623824275416,10.150148035132636,8.1351528663198831,{"$f":"N162+N163-N164","v":6.5268833865176372},5.2424916664563241,4.216152158649404,3.3955209906581727,2.7389443471175721,2.2132538228904646,1.7920227463388518,1.4541852564431332,1.1829413694316429,0.96488788912380608,{"$f":"X162+X163-X164","v":0.78932793000051493},0.64772188791182184,0.53325055993428983,0.44046727793273444,0.3650207596801982,0.30343418906122233,0.25292903840378683,0.21128451598669881,0.17672539593338271,0.14783247175925984,0.12347105140092578,0.1027338453322616,8.489534116934154E-2,6.9375347950417637E-2,5.5709862551251793E-2,4.3527784330593094E-2,3.2532301761215868E-2,2.248601205932815E-2,1.4236524022752654E-2,9.7194452216842683E-3,7.7757751362051986E-3,6.220821988338651E-3,4.9768377952027053E-3,3.9816274924545743E-3,3.1854369654201295E-3,2.5484639672416587E-3,2.0388671831317799E-3,1.6311737001626365E-3,1.305005126023748E-3,1.044058576121333E-3,8.352915213580875E-4,6.6826970193508035E-4,5.3464547922393271E-4,4.2774052858663932E-4,3.4221199894920507E-4,2.7378544209672833E-4,2.1904115558567114E-4,1.752432553716366E-4,1.4020293165179398E-4,1.1216905110221095E-4,8.9740636278250944E-5,7.1796846915155466E-5,5.7440962976980551E-5,4.595556935148244E-5,3.6766702104869788E-5,2.9415164210644315E-5,2.3533577060868111E-5,1.8828020781438883E-5,1.5063345743905976E-5,1.2051421164804894E-5]
[]
[]
[]
[]
[]
["TAX DEPRECIATION - GROUP 3 ASSET CLASS"]
[]
["Group 3\nAsset Class","OAV $m\n(MOD)","Depn\nLife","Depn\nMethod"]
["Mains & Services",0,{"$f":"Input!F351","v":50},{"$f":"Input!G351","v":"Declining Balance"}]
["Meters",{"$f":"B174","v":0},{"$f":"Input!F352","v":4},{"$f":"Input!G352","v":"Declining Balance"}]
["Land & Buildings",{"$f":"B175","v":0},{"$f":"Input!F353","v":40},{"$f":"Input!G353","v":"Straight Line"}]
["Other Assets",{"$f":"B176","v":0},{"$f":"Input!F354","v":10},{"$f":"Input!G354","v":"Declining Balance"}]
["Repairs",{"$f":"B177","v":0},{"$f":"Input!F355","v":0},{"$f":"Input!G355","v":"Fully Deductible"}]
[null,{"$f":"SUM(B174:B178)","v":0}]
[]
["Tax Depreciation Schedule $m (MOD)"]
[]
[{"$f":"A174","v":"Mains & Services"}]
["OAV",{"$f":"B174","v":0}]
["Depn Life",{"$f":"C174","v":50}]
["Depn Method",{"$f":"D174","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B186=\"Straight Line\",1/B185,IF(B186=\"Declining Balance\",1/B185*1.5,1))","v":0.03}]
[]
["Capital Expenditure","1999","2000","2001","2002"]
["Capex $m (MOD)",{"$f":"Input!J351","v":6.6669999999999989},{"$f":"Input!K351","v":21.588999999999999},{"$f":"Input!L351","v":17.021999999999998},{"$f":"Input!M351","v":13.327107257770001}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W192+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC192+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B184","v":0},{"$f":"B196","v":0},0,0,6.5669949999999986,27.635150149999998,43.572765645499992,55.392783325038444,53.730999825287292,52.119069830528673,50.555497735612811,49.038832803544423,47.567667819438093,46.140637784854952,44.756418651309303,43.413726091770023,42.111314309016926,{"$f":"R196","v":40.847974879746417},39.622535633354026,38.433859564353405,37.280843777422803,36.162418464100121,35.077545910177115,34.025219532871802,33.004462946885646,32.014329058479078,31.053899186724706,30.122282211122965,29.218613744789277,28.3420553324456,27.491793672472234,26.667039862298068,25.867028666429128,25.091017806436255,24.338287272243168,23.608138654075873,22.899894494453598,22.212897659619991,21.54651072983139,20.900115407936447,20.273111945698354,19.664918587327403,19.07497102970758,18.502721898816354,17.947640241851865,17.409211034596307,16.886934703558417,16.380326662451665,15.888916862578116,{"$f":"AX196","v":15.412249356700773},14.94988187599975,14.501385419719758,14.066343857128166,13.64435354141432,13.235022935171891,12.837972247116735,12.452833079703232,12.079248087312136,11.716870644692772,11.365364525351989,11.024403589591429,10.693671481903687,10.372861337446576,10.061675497323179,9.7598252324034842,9.467030475431379,9.1830195611684378,8.9075289743333848,8.6403031051033832,8.3810940119502817,8.129661191591774,7.885771355844021]
["Capex",0,0,0,{"$f":"B190","v":6.6669999999999989},{"$f":"C190","v":21.588999999999999},{"$f":"D190","v":17.021999999999998},{"$f":"E190","v":13.327107257770001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B187=1,B194+B193,B194*$B187*0.5)","v":0},{"$f":"IF($B187=1,C194+C193,(C193+C194*0.5)*$B187)","v":0},0,0.10000499999999998,0.52084484999999991,1.0843845044999998,1.5070895782315497,1.6617834997511534,1.6119299947586188,1.56357209491586,1.5166649320683843,1.4711649841063326,1.4270300345831428,1.3842191335456486,1.3426925595392791,1.3024117827531005,1.2633394292705078,{"$f":"IF($B187=1,S194+S193,(S193+S194*0.5)*$B187)","v":1.2254392463923924},1.1886760690006208,1.1530157869306021,1.118425313322684,1.0848725539230035,1.0523263773053133,1.020756585986154,0.99013388840656935,0.96042987175437233,0.93161697560174117,0.90366846633368891,0.87655841234367826,0.850261659973368,0.82475381017416693,0.80001119586894198,0.77601085999287378,0.75273053419308766,0.73014861816729504,0.70824415962227616,0.68699683483360796,0.6663869297885997,0.64639532189494164,0.62700346223809333,0.60819335837095057,0.58994755761982209,0.57224913089122742,0.55508165696449063,0.53842920725555588,0.52227633103788917,0.5066080411067525,0.49140979987354994,0.47666750587734347,{"$f":"IF($B187=1,AY194+AY193,(AY193+AY194*0.5)*$B187)","v":0.46236748070102318},0.44849645627999252,0.43504156259159271,0.42199031571384493,0.40933060624242962,0.3970506880551567,0.38513916741350201,0.37358499239109694,0.36237744261936405,0.35150611934078313,0.34096093576055964,0.33073210768774286,0.32081014445711059,0.31118584012339728,0.30185026491969535,0.2927947569721045,0.28401091426294134,0.27549058683505312,0.26722586923000152,0.25920909315310148,0.25143282035850845,0.24388983574775322,0.23657314067532062]
["Closing Asset Value",{"$f":"B193+B194-B195","v":0},0,0,6.5669949999999986,27.635150149999998,43.572765645499992,55.392783325038444,53.730999825287292,52.119069830528673,50.555497735612811,49.038832803544423,47.567667819438093,46.140637784854952,44.756418651309303,43.413726091770023,42.111314309016926,40.847974879746417,{"$f":"S193+S194-S195","v":39.622535633354026},38.433859564353405,37.280843777422803,36.162418464100121,35.077545910177115,34.025219532871802,33.004462946885646,32.014329058479078,31.053899186724706,30.122282211122965,29.218613744789277,28.3420553324456,27.491793672472234,26.667039862298068,25.867028666429128,25.091017806436255,24.338287272243168,23.608138654075873,22.899894494453598,22.212897659619991,21.54651072983139,20.900115407936447,20.273111945698354,19.664918587327403,19.07497102970758,18.502721898816354,17.947640241851865,17.409211034596307,16.886934703558417,16.380326662451665,15.888916862578116,15.412249356700773,{"$f":"AY193+AY194-AY195","v":14.94988187599975},14.501385419719758,14.066343857128166,13.64435354141432,13.235022935171891,12.837972247116735,12.452833079703232,12.079248087312136,11.716870644692772,11.365364525351989,11.024403589591429,10.693671481903687,10.372861337446576,10.061675497323179,9.7598252324034842,9.467030475431379,9.1830195611684378,8.9075289743333848,8.6403031051033832,8.3810940119502817,8.129661191591774,7.885771355844021,7.6491982151687008]
[]
[{"$f":"A175","v":"Meters"}]
["OAV",{"$f":"B175","v":0}]
["Depn Life",{"$f":"C175","v":4}]
["Depn Method",{"$f":"D175","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(AND(B200=0,B201=\"\"),0,IF(B201=\"Straight Line\",1/B200,IF(B201=\"Declining Balance\",1/B200*1.5,1)))","v":0.375}]
[]
["Capital Expenditure","1999","2000","2001","2002"]
["Capex $m (MOD)",{"$f":"Input!J352","v":0.84800000000000009},5.5750000000000002,9.7149999999999999,2.8808725902300001]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W207+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC207+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B199","v":0},{"$f":"B211","v":0},0,0,0.68900000000000006,4.9603125000000006,10.9936328125,9.2117294873743756,5.757330929608985,3.5983318310056154,2.2489573943785097,1.4055983714865685,0.87849898217910538,0.54906186386194089,0.34316366491371308,0.21447729057107068,0.13404830660691919,{"$f":"R211","v":8.3780191629324485E-2},5.2362619768327803E-2,3.2726637355204875E-2,2.0454148347003046E-2,1.2783842716876903E-2,7.9899016980480644E-3,4.9936885612800403E-3,3.1210553508000251E-3,1.9506595942500157E-3,1.2191622464062597E-3,7.6197640400391228E-4,4.7623525250244515E-4,2.9764703281402825E-4,1.8602939550876765E-4,1.1626837219297978E-4,7.266773262061237E-5,4.5417332887882735E-5,2.8385833054926711E-5,1.7741145659329194E-5,1.1088216037080746E-5,6.9301350231754667E-6,4.3313343894846668E-6,2.7070839934279165E-6,1.6919274958924478E-6,1.0574546849327798E-6,6.6090917808298735E-7,4.1306823630186707E-7,2.5816764768866693E-7,1.6135477980541684E-7,1.0084673737838553E-7,6.3029210861490948E-8,3.9393256788431843E-8,{"$f":"AX211","v":2.4620785492769901E-8},1.5387990932981187E-8,9.6174943331132424E-9,6.0109339581957763E-9,3.7568337238723598E-9,2.3480210774202249E-9,1.4675131733876405E-9,9.1719573336727536E-10,5.7324733335454707E-10,3.5827958334659193E-10,2.2392473959161996E-10,1.3995296224476247E-10,8.7470601402976546E-11,5.4669125876860339E-11,3.4168203673037715E-11,2.1355127295648571E-11,1.3346954559780357E-11,8.3418465998627237E-12,5.2136541249142019E-12,3.2585338280713762E-12,2.0365836425446101E-12,1.2728647765903814E-12,7.9554048536898841E-13]
["Capex",0,0,0,{"$f":"B205","v":0.84800000000000009},{"$f":"C205","v":5.5750000000000002},{"$f":"D205","v":9.7149999999999999},{"$f":"E205","v":2.8808725902300001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B202=1,B209+B208,B209*$B202*0.5)","v":0},{"$f":"IF($B202=1,C209+C208,(C208+C209*0.5)*$B202)","v":0},0,0.15900000000000003,1.3036875000000001,3.6816796875,4.6627759153556241,3.4543985577653906,2.1589990986033696,1.3493744366271057,0.8433590228919412,0.52709938930746314,0.32943711831716449,0.20589819894822783,0.12868637434264241,8.0428983964151504E-2,5.0268114977594695E-2,{"$f":"IF($B202=1,S209+S208,(S208+S209*0.5)*$B202)","v":3.1417571860996682E-2},1.9635982413122928E-2,1.2272489008201829E-2,7.6703056301261428E-3,4.793941018828839E-3,2.9962131367680242E-3,1.8726332104800152E-3,1.1703957565500093E-3,7.3149734784375587E-4,4.571858424023474E-4,2.8574115150146713E-4,1.7858821968841693E-4,1.1161763730526059E-4,6.976102331578787E-5,4.3600639572367421E-5,2.7250399732729639E-5,1.7031499832956024E-5,1.0644687395597517E-5,6.6529296222484478E-6,4.1580810139052797E-6,2.5988006336907999E-6,1.6242503960567501E-6,1.0151564975354687E-6,6.3447281095966797E-7,3.9654550684979241E-7,2.4784094178112028E-7,1.5490058861320014E-7,9.6812867883250093E-8,6.0508042427031311E-8,3.7817526516894573E-8,2.3635954073059106E-8,1.4772471295661942E-8,{"$f":"IF($B202=1,AY209+AY208,(AY208+AY209*0.5)*$B202)","v":9.2327945597887136E-9},5.7704965998679448E-9,3.6065603749174661E-9,2.2541002343234161E-9,1.4088126464521349E-9,8.8050790403258432E-10,5.5031744002036518E-10,3.4394840001272829E-10,2.1496775000795514E-10,1.3435484375497198E-10,8.3971777346857491E-11,5.2482360841785922E-11,3.2801475526116206E-11,2.0500922203822627E-11,1.2813076377389143E-11,8.0081727358682139E-12,5.0051079599176337E-12,3.1281924749485214E-12,1.9551202968428257E-12,1.2219501855267661E-12,7.6371886595422874E-13,4.7732429122139296E-13,2.9832768201337065E-13]
["Closing Asset Value",{"$f":"B208+B209-B210","v":0},0,0,0.68900000000000006,4.9603125000000006,10.9936328125,9.2117294873743756,5.757330929608985,3.5983318310056154,2.2489573943785097,1.4055983714865685,0.87849898217910538,0.54906186386194089,0.34316366491371308,0.21447729057107068,0.13404830660691919,8.3780191629324485E-2,{"$f":"S208+S209-S210","v":5.2362619768327803E-2},3.2726637355204875E-2,2.0454148347003046E-2,1.2783842716876903E-2,7.9899016980480644E-3,4.9936885612800403E-3,3.1210553508000251E-3,1.9506595942500157E-3,1.2191622464062597E-3,7.6197640400391228E-4,4.7623525250244515E-4,2.9764703281402825E-4,1.8602939550876765E-4,1.1626837219297978E-4,7.266773262061237E-5,4.5417332887882735E-5,2.8385833054926711E-5,1.7741145659329194E-5,1.1088216037080746E-5,6.9301350231754667E-6,4.3313343894846668E-6,2.7070839934279165E-6,1.6919274958924478E-6,1.0574546849327798E-6,6.6090917808298735E-7,4.1306823630186707E-7,2.5816764768866693E-7,1.6135477980541684E-7,1.0084673737838553E-7,6.3029210861490948E-8,3.9393256788431843E-8,2.4620785492769901E-8,{"$f":"AY208+AY209-AY210","v":1.5387990932981187E-8},9.6174943331132424E-9,6.0109339581957763E-9,3.7568337238723598E-9,2.3480210774202249E-9,1.4675131733876405E-9,9.1719573336727536E-10,5.7324733335454707E-10,3.5827958334659193E-10,2.2392473959161996E-10,1.3995296224476247E-10,8.7470601402976546E-11,5.4669125876860339E-11,3.4168203673037715E-11,2.1355127295648571E-11,1.3346954559780357E-11,8.3418465998627237E-12,5.2136541249142019E-12,3.2585338280713762E-12,2.0365836425446101E-12,1.2728647765903814E-12,7.9554048536898841E-13,4.9721280335561775E-13]
[]
[{"$f":"A176","v":"Land & Buildings"}]
["OAV",{"$f":"B176","v":0}]
["Depn Life",{"$f":"C176","v":40}]
["Depn Method",{"$f":"D176","v":"Straight Line"}]
["Depn Rate",{"$f":"IF(AND(B215=0,B216=\"\"),0,IF(B216=\"Straight Line\",1/B215,IF(B216=\"Declining Balance\",1/B215*1.5,1)))","v":2.5000000000000001E-2}]
[]
["Capital Expenditure","1999","2000","2001","2002"]
["Capex $m (MOD)",{"$f":"Input!J353","v":0},{"$f":"Input!K353","v":0},{"$f":"Input!L353","v":0},{"$f":"Input!M353","v":0}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W222+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC222+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B214","v":0},{"$f":"B226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R226","v":0},{"$f":"S226","v":0},{"$f":"T226","v":0},{"$f":"U226","v":0},{"$f":"V226","v":0},{"$f":"W226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex",0,0,0,{"$f":"B220","v":0},{"$f":"C220","v":0},{"$f":"D220","v":0},{"$f":"E220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"B224*$B217*0.5","v":0},{"$f":"(SUM($B224:B224)+C224*0.5)*$B217","v":0},{"$f":"(SUM($B224:C224)+D224*0.5)*$B217","v":0},{"$f":"(SUM($B224:D224)+E224*0.5)*$B217","v":0},{"$f":"(SUM($B224:E224)+F224*0.5)*$B217","v":0},{"$f":"(SUM($B224:F224)+G224*0.5)*$B217","v":0},{"$f":"(SUM($B224:G224)+H224*0.5)*$B217","v":0},{"$f":"(SUM($B224:H224)+I224*0.5)*$B217","v":0},{"$f":"(SUM($B224:I224)+J224*0.5)*$B217","v":0},{"$f":"(SUM($B224:J224)+K224*0.5)*$B217","v":0},{"$f":"(SUM($B224:K224)+L224*0.5)*$B217","v":0},{"$f":"(SUM($B224:L224)+M224*0.5)*$B217","v":0},{"$f":"(SUM($B224:M224)+N224*0.5)*$B217","v":0},{"$f":"(SUM($B224:N224)+O224*0.5)*$B217","v":0},{"$f":"(SUM($B224:O224)+P224*0.5)*$B217","v":0},{"$f":"(SUM($B224:P224)+Q224*0.5)*$B217","v":0},{"$f":"(SUM($B224:Q224)+R224*0.5)*$B217","v":0},{"$f":"(SUM($B224:R224)+S224*0.5)*$B217","v":0},{"$f":"(SUM($B224:S224)+T224*0.5)*$B217","v":0},{"$f":"(SUM($B224:T224)+U224*0.5)*$B217","v":0},{"$f":"(SUM($B224:U224)+V224*0.5)*$B217","v":0},{"$f":"(SUM($B224:V224)+W224*0.5)*$B217","v":0},{"$f":"(SUM($B224:W224)+X224*0.5)*$B217","v":0},{"$f":"(SUM($B224:X224)+Y224*0.5)*$B217","v":0},{"$f":"(SUM($B224:Y224)+Z224*0.5)*$B217","v":0},{"$f":"(SUM($B224:Z224)+AA224*0.5)*$B217","v":0},{"$f":"(SUM($B224:AA224)+AB224*0.5)*$B217","v":0},{"$f":"(SUM($B224:AB224)+AC224*0.5)*$B217","v":0},{"$f":"(SUM($B224:AC224)+AD224*0.5)*$B217","v":0},{"$f":"(SUM($B224:AD224)+AE224*0.5)*$B217","v":0},{"$f":"(SUM($B224:AE224)+AF224*0.5)*$B217","v":0},{"$f":"(SUM($B224:AF224)+AG224*0.5)*$B217","v":0},{"$f":"(SUM($B224:AG224)+AH224*0.5)*$B217","v":0},{"$f":"(SUM($B224:AH224)+AI224*0.5)*$B217","v":0},{"$f":"(SUM($B224:AI224)+AJ224*0.5)*$B217","v":0},{"$f":"(SUM($B224:AJ224)+AK224*0.5)*$B217","v":0},{"$f":"(SUM($B224:AK224)+AL224*0.5)*$B217","v":0},{"$f":"(SUM($B224:AL224)+AM224*0.5)*$B217","v":0},{"$f":"(SUM($B224:AM224)+AN224*0.5)*$B217","v":0},{"$f":"(SUM($B224:AN224)+AO224*0.5)*$B217","v":0},{"$f":"(SUM(C224:AN224)+AO224*0.5+B224*0.5)*$B217","v":0},{"$f":"(SUM(D224:AO224)+AP224*0.5+C224*0.5)*$B217","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]
["Closing Asset Value",{"$f":"B223+B224-B225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S223+S224-S225","v":0},{"$f":"T223+T224-T225","v":0},{"$f":"U223+U224-U225","v":0},{"$f":"V223+V224-V225","v":0},{"$f":"W223+W224-W225","v":0},{"$f":"X223+X224-X225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A177","v":"Other Assets"}]
["OAV",{"$f":"B177","v":0}]
["Depn Life",{"$f":"C177","v":10}]
["Depn Method",{"$f":"D177","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(AND(B230=0,B231=\"\"),0,IF(B231=\"Straight Line\",1/B230,IF(B231=\"Declining Balance\",1/B230*1.5,1)))","v":0.15000000000000002}]
[]
["Capital Expenditure","1999","2000","2001","2002"]
["Capex $m (MOD)",{"$f":"Input!J354","v":0.20100000000000001},{"$f":"Input!K354","v":3.2210000000000001},{"$f":"Input!L354","v":3.25},{"$f":"Input!M354","v":0.553548759}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W237+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC237+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B229","v":0},{"$f":"B241","v":0},0,0,0.18592500000000001,3.1374612500000003,5.6730920625000003,5.3341608552000004,4.5340367269200001,3.8539312178819998,3.2758415351996995,2.7844653049197445,2.3667955091817827,2.0117761828045153,1.710009755383838,1.4535082920762623,1.235482048264823,{"$f":"R241","v":1.0501597410250996},0.89263577987133458,0.75874041289063432,0.64492935095703918,0.54818994831348333,0.46596145606646083,0.39606723765649171,0.33665715200801793,0.28615857920681526,0.24323479232579295,0.20674957347692402,0.17573713745538541,0.14937656683707759,0.12697008181151595,0.10792456953978856,9.1735884108820276E-2,7.797550149249724E-2,6.6279176268622647E-2,5.6337299828329246E-2,4.7886704854079858E-2,4.0703699125967878E-2,3.4598144257072694E-2,2.9408422618511787E-2,2.4997159225735019E-2,2.1247585341874764E-2,1.8060447540593549E-2,1.5351380409504517E-2,1.3048673348078839E-2,1.1091372345867012E-2,9.4276664939869602E-3,8.0135165198889167E-3,6.8114890419055793E-3,{"$f":"AX241","v":5.7897656856197421E-3},4.9213008327767807E-3,4.1831057078602638E-3,3.555639851681224E-3,3.0222938739290404E-3,2.5689497928396842E-3,2.1836073239137315E-3,1.8560662253266718E-3,1.5776562915276709E-3,1.3410078477985202E-3,1.1398566706287421E-3,9.6887817003443071E-4,8.2354644452926613E-4,7.000144778498762E-4,5.9501230617239474E-4,5.057604602465355E-4,4.2989639120955518E-4,3.6541193252812189E-4,3.1060014264890361E-4,2.6401012125156805E-4,2.2440860306383284E-4,1.9074731260425792E-4,1.6213521571361921E-4]
["Capex",0,0,0,{"$f":"B235","v":0.20100000000000001},{"$f":"C235","v":3.2210000000000001},{"$f":"D235","v":3.25},{"$f":"E235","v":0.553548759},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B232=1,B239+B238,B239*$B232*0.5)","v":0},{"$f":"IF($B232=1,C239+C238,(C238+C239*0.5)*$B232)","v":0},0,1.5075000000000003E-2,0.26946375000000006,0.71436918750000011,0.89247996630000015,0.80012412828000012,0.68010550903800016,0.5780896826823001,0.49137623027995497,0.41766979573796176,0.35501932637726746,0.30176642742067733,0.25650146330757573,0.21802624381143937,0.18532230723972348,{"$f":"IF($B232=1,S239+S238,(S238+S239*0.5)*$B232)","v":0.15752396115376496},0.1338953669807002,0.11381106193359516,9.6739402643555891E-2,8.2228492247022514E-2,6.9894218409969136E-2,5.9410085648473762E-2,5.04985728012027E-2,4.2923786881022295E-2,3.6485218848868947E-2,3.1012436021538609E-2,2.6360570618307815E-2,2.2406485025561643E-2,1.9045512271727395E-2,1.6188685430968287E-2,1.3760382616323043E-2,1.1696325223874588E-2,9.9418764402933978E-3,8.4505949742493883E-3,7.1830057281119797E-3,6.1055548688951824E-3,5.1897216385609051E-3,4.4112633927767689E-3,3.7495738838602532E-3,3.187137801281215E-3,2.7090671310890328E-3,2.3027070614256777E-3,1.957301002211826E-3,1.6637058518800521E-3,1.4141499740980442E-3,1.2020274779833376E-3,1.021723356285837E-3,{"$f":"IF($B232=1,AY239+AY238,(AY238+AY239*0.5)*$B232)","v":8.684648528429614E-4},7.3819512491651721E-4,6.2746585617903968E-4,5.3334597775218364E-4,4.533440810893561E-4,3.853424689259527E-4,3.2754109858705978E-4,2.7840993379900082E-4,2.3664844372915067E-4,2.0115117716977806E-4,1.7097850059431133E-4,1.4533172550516463E-4,1.2353196667938993E-4,1.0500217167748144E-4,8.9251845925859231E-5,7.5864069036980333E-5,6.4484458681433291E-5,5.4811789879218294E-5,4.6590021397335549E-5,3.960151818773521E-5,3.3661290459574932E-5,2.861209689063869E-5,2.4320282357042885E-5]
["Closing Asset Value",{"$f":"B238+B239-B240","v":0},0,0,0.18592500000000001,3.1374612500000003,5.6730920625000003,5.3341608552000004,4.5340367269200001,3.8539312178819998,3.2758415351996995,2.7844653049197445,2.3667955091817827,2.0117761828045153,1.710009755383838,1.4535082920762623,1.235482048264823,1.0501597410250996,{"$f":"S238+S239-S240","v":0.89263577987133458},0.75874041289063432,0.64492935095703918,0.54818994831348333,0.46596145606646083,0.39606723765649171,0.33665715200801793,0.28615857920681526,0.24323479232579295,0.20674957347692402,0.17573713745538541,0.14937656683707759,0.12697008181151595,0.10792456953978856,9.1735884108820276E-2,7.797550149249724E-2,6.6279176268622647E-2,5.6337299828329246E-2,4.7886704854079858E-2,4.0703699125967878E-2,3.4598144257072694E-2,2.9408422618511787E-2,2.4997159225735019E-2,2.1247585341874764E-2,1.8060447540593549E-2,1.5351380409504517E-2,1.3048673348078839E-2,1.1091372345867012E-2,9.4276664939869602E-3,8.0135165198889167E-3,6.8114890419055793E-3,5.7897656856197421E-3,{"$f":"AY238+AY239-AY240","v":4.9213008327767807E-3},4.1831057078602638E-3,3.555639851681224E-3,3.0222938739290404E-3,2.5689497928396842E-3,2.1836073239137315E-3,1.8560662253266718E-3,1.5776562915276709E-3,1.3410078477985202E-3,1.1398566706287421E-3,9.6887817003443071E-4,8.2354644452926613E-4,7.000144778498762E-4,5.9501230617239474E-4,5.057604602465355E-4,4.2989639120955518E-4,3.6541193252812189E-4,3.1060014264890361E-4,2.6401012125156805E-4,2.2440860306383284E-4,1.9074731260425792E-4,1.6213521571361921E-4,1.3781493335657632E-4]
[]
[]
[{"$f":"A178","v":"Repairs"}]
["OAV",{"$f":"B178","v":0}]
["Depn Life",{"$f":"C178","v":0}]
["Depn Method",{"$f":"D178","v":"Fully Deductible"}]
["Depn Rate",{"$f":"IF(AND(B246=0,B247=\"\"),0,IF(B247=\"Straight Line\",1/B246,IF(B247=\"Declining Balance\",1/B246*1.5,1)))","v":1}]
[]
["Capital Expenditure","1999","2000","2001","2002"]
["Capex $m (MOD)",{"$f":"Input!J355","v":0.5},{"$f":"Input!K355","v":2},{"$f":"Input!L355","v":2},{"$f":"Input!M355","v":0}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W253+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC253+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B245","v":0},{"$f":"B257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R257","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,{"$f":"AX257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex",0,0,0,{"$f":"B251","v":0.5},{"$f":"C251","v":2},{"$f":"D251","v":2},{"$f":"E251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B248=1,B255+B254,B255*$B248*0.5)","v":0},{"$f":"IF($B248=1,C255+C254,(C254+C255*0.5)*$B248)","v":0},0,0.5,2,2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B248=1,S255+S254,(S254+S255*0.5)*$B248)","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,{"$f":"IF($B248=1,AY255+AY254,(AY254+AY255*0.5)*$B248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value",{"$f":"B254+B255-B256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S254+S255-S256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY254+AY255-AY256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Total Group 3 Asset Class Tax Depreciation"]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W262+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC262+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B193+B208+B223+B238+B254","v":0},0,0,0,7.4419199999999988,35.732923900000003,60.239490520499999,69.938673667612818,64.022367481816275,59.571332879416289,56.080296665191014,53.228896479950734,50.81296231079898,48.701475831521414,46.809592071606851,45.081711674417356,43.480844663888668,41.981914812400838,{"$f":"T193+T208+T223+T238+T254","v":40.567534032993692},39.22532661459924,37.946227276726844,36.723392255130484,{"$f":"X193+X208+X223+X238+X254","v":35.55149726794162},34.426280459089568,33.344241154244465,32.30243829728014,31.298353141296907,30.329793761003891,29.394827117497165,28.49172954631549,27.618949783679259,26.775080700210051,25.95883721827057,25.16903872526164,24.404594834344845,23.66449369504986,22.947792287523715,22.253608288880979,21.581113205422849,20.929526537638953,20.298110796851585,19.686167230123964,19.093032138157355,18.518073692294095,17.960689173367591,17.420302568296954,16.896362470899142,16.388340242000766,15.895728391013279,15.418039147007178,14.954803192220519,14.505568535045112,14.069899502990781,13.647375839045083,13.237591887312751,12.840155855908161,12.454689146845755,12.080825744176911,11.71821165289885,11.366504382246541,11.025372467901418,10.694495028435687,10.373561351979095,10.06227050966352,9.7603309928850859,9.4674603718359354,9.1833849731093071,8.9078395744812475,8.640567115227892,8.381318420555381,8.1298519389056523,7.8859334910605305]
["Capital Expenditure",{"$f":"B194+B209+B224+B239+B255","v":0},0,0,8.2159999999999975,32.384999999999998,31.986999999999998,16.761528607000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X194+X209+X224+X239+X255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depreciation",{"$f":"B195+B210+B225+B240+B256","v":0},0,0,0.7740800000000001,4.0939961,7.4804333795,7.0623454598871733,5.916306185796544,4.4510346023999885,3.4910362142252662,2.8514001852402804,2.4159341691517575,2.1114864792775747,1.8918837599145537,1.7278803971894974,1.6008670105286913,1.498929851487826,{"$f":"S195+S210+S225+S240+S256","v":1.4143807794071539},{"$f":"T195+T210+T225+T240+T256","v":1.3422074183944439},{"$f":"U195+U210+U225+U240+U256","v":1.2790993378723992},{"$f":"V195+V210+V225+V240+V256","v":1.2228350215963661},{"$f":"W195+W210+W225+W240+W256","v":1.1718949871888549},{"$f":"X195+X210+X225+X240+X256","v":1.1252168088520504},1.0820393048451078,1.0418028569643221,1.0040851559832384,0.96855938029301247,0.93496664350672898,0.90309757118167444,0.87277976263623491,0.84386908346921008,0.8162434819394826,0.78979849300892957,0.76444389091679521,0.74010113929498411,0.71670140752614775,0.69418399864273383,0.67249508345812858,0.65158666778389862,0.63141574078736762,0.61194356672762173,0.59313509196661018,0.57495844586325817,0.55738451892650487,0.54038660507063552,0.52394009739781167,0.50802222889837712,0.49261185098748733,0.47768924400610063,0.46323595478666074,0.44923465717540562,0.43566903205433216,0.42252366394569735,0.40978395173233162,0.39743603140459055,0.38546670906240654,0.37386340266884438,0.36261409127806099,0.35170727065230778,0.34113191434512574,0.33087743946573039,0.32093367645659149,0.31129084231557569,0.30193951677843428,0.29287062104914963,0.2840753987266279,0.27554539862806054,0.26727245925335397,0.25924869467251116,0.25146648164973173,0.24391844784512118,0.23659746095797599]
["Closing Asset Value",{"$f":"B263+B264-B265","v":0},0,0,7.4419199999999979,35.732923899999996,60.239490520499999,69.938673667612832,64.022367481816275,59.571332879416289,56.080296665191021,53.228896479950734,50.81296231079898,48.701475831521407,46.809592071606858,45.081711674417356,43.480844663888668,41.981914812400845,{"$f":"S263+S264-S265","v":40.567534032993684},{"$f":"T263+T264-T265","v":39.225326614599247},{"$f":"U263+U264-U265","v":37.946227276726837},{"$f":"V263+V264-V265","v":36.723392255130477},{"$f":"W263+W264-W265","v":35.551497267941627},{"$f":"X263+X264-X265","v":34.426280459089568},33.344241154244457,32.30243829728014,31.298353141296904,30.329793761003895,29.394827117497162,28.49172954631549,27.618949783679255,26.775080700210047,25.958837218270567,25.16903872526164,24.404594834344845,23.66449369504986,22.947792287523711,22.253608288880979,21.581113205422852,20.929526537638949,20.298110796851585,19.686167230123964,19.093032138157355,18.518073692294095,17.960689173367591,17.420302568296954,16.896362470899142,16.388340242000766,15.895728391013279,15.418039147007178,14.954803192220517,14.505568535045112,14.069899502990781,13.647375839045084,13.237591887312751,12.840155855908161,12.454689146845755,12.080825744176911,11.71821165289885,11.366504382246543,11.025372467901414,10.694495028435687,10.373561351979095,10.06227050966352,9.7603309928850859,9.4674603718359371,9.1833849731093071,8.9078395744812457,8.6405671152278938,8.381318420555381,8.1298519389056487,7.8859334910605314,7.6493360301025541]
[]
[]
[]
[]
[]
["TAX DEPRECIATION - GROUP 4 ASSET CLASS"]
[]
["Group 4\nAsset Class","OAV $m\n(MOD)","Depn\nLife","Depn\nMethod"]
["Mains & Services",0,{"$f":"Input!F361","v":20},{"$f":"Input!G361","v":"Declining Balance"}]
["Meters",{"$f":"B275","v":0},{"$f":"Input!F362","v":4},{"$f":"Input!G362","v":"Declining Balance"}]
["Land & Buildings",{"$f":"B276","v":0},{"$f":"Input!F363","v":40},{"$f":"Input!G363","v":"Straight Line"}]
["Other Assets",{"$f":"B277","v":0},{"$f":"Input!F364","v":10},{"$f":"Input!G364","v":"Declining Balance"}]
["Repairs",{"$f":"B278","v":0},{"$f":"Input!F365","v":0},{"$f":"Input!G365","v":"Fully Deductible"}]
[null,{"$f":"SUM(B275:B279)","v":0}]
[]
["Tax Depreciation Schedule $m (MOD)"]
[]
[{"$f":"A275","v":"Mains & Services"}]
["OAV",{"$f":"B275","v":0}]
["Depn Life",{"$f":"C275","v":20}]
["Depn Method",{"$f":"D275","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B287=\"Straight Line\",1/B286,IF(B287=\"Declining Balance\",1/B286*1.5,1))","v":7.5000000000000011E-2}]
[]
["Capital Expenditure","2002","2003","2004","2005","2006"]
["Capex $m (MOD)",{"$f":"Input!J361","v":13.327107257770001},{"$f":"Input!K361","v":39.828276484654992},{"$f":"Input!L361","v":37.285437550190004},{"$f":"Input!M361","v":53.276147948476336},{"$f":"Input!N361","v":19.942797168503784}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W293+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC293+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B285","v":0},{"$f":"B297","v":0},0,0,0,0,0,12.827340735603626,50.200006296913784,82.322239466703138,127.42636390710888,137.0643288887606,126.78450422210355,117.27566640544578,108.47999142503734,100.34399206815954,92.818192663047569,{"$f":"R297","v":85.856828213319005},{"$f":"S297","v":79.417566097320076},{"$f":"T297","v":73.461248640021068},{"$f":"U297","v":67.951654992019485},{"$f":"V297","v":62.855280867618021},{"$f":"W297","v":58.141134802546667},53.780549692355663,49.747008465428991,46.015982830521814,42.56478411823268,39.372425309365227,36.419493411162833,33.688031405325617,31.161429049926195,28.824321871181731,26.6624977308431,24.662810401029866,22.813099620952627,21.102117149381179,19.519458363177591,18.055498985939273,16.701336561993827,15.44873631984429,14.290081095855967,13.218325013666769,12.226950637641762,11.30992933981863,10.461684639332233,9.6770582913823162,8.951278919528642,8.2799330005639931,7.6589380255216932,7.0845176736075661,6.5531788480869988,6.0616904344804734,5.6070636518944381,5.1865338780023551,4.7975438371521788,4.4377280493657656,4.1048984456633333,3.7970310622385832,3.5122537325706893,3.2488347026278874,3.005172099930796,2.7797841924359865,2.5713003780032873,2.3784528496530406,2.2000688859290625,2.0350637194843828,1.8824339405230541,1.7412513949838251,1.6106575403600383,1.4898582248330354,1.3781188579705577,1.2747599436227659]
["Capex",0,0,0,0,0,0,{"$f":"B291","v":13.327107257770001},{"$f":"C291","v":39.828276484654992},{"$f":"D291","v":37.285437550190004},{"$f":"E291","v":53.276147948476336},{"$f":"F291","v":19.942797168503784},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B288=1,B295+B294,B295*$B288*0.5)","v":0},{"$f":"IF($B288=1,C295+C294,(C294+C295*0.5)*$B288)","v":0},0,0,0,0,0.49976652216637513,2.4556109233448344,5.1632043804006598,8.1720235080705983,10.304832186852058,10.279824666657046,9.508837816657767,8.7956749804084353,8.135999356877802,7.5257994051119663,6.9613644497285687,{"$f":"IF($B288=1,S295+S294,(S294+S295*0.5)*$B288)","v":6.4392621159989263},{"$f":"IF($B288=1,T295+T294,(T294+T295*0.5)*$B288)","v":5.956317457299007},{"$f":"IF($B288=1,U295+U294,(U294+U295*0.5)*$B288)","v":5.509593648001581},{"$f":"IF($B288=1,V295+V294,(V294+V295*0.5)*$B288)","v":5.0963741244014624},{"$f":"IF($B288=1,W295+W294,(W294+W295*0.5)*$B288)","v":4.7141460650713523},{"$f":"IF($B288=1,X295+X294,(X294+X295*0.5)*$B288)","v":4.3605851101910007},4.0335412269266753,3.7310256349071746,3.4511987122891368,3.1923588088674513,2.9529318982023924,2.731462005837213,2.5266023553994215,2.3371071787444651,2.1618241403386302,1.9996873298132327,1.8497107800772401,1.7109824715714472,1.5826587862035886,1.4639593772383195,1.3541624239454457,1.2526002421495372,1.1586552239883219,1.0717560821891978,0.99137437602500789,0.91702129782313224,0.84824470048639744,0.78462634794991759,0.7257793718536738,0.67134591896464824,0.62099497504229961,0.5744203519141271,0.53133882552056755,0.49148841360652501,0.45462678258603556,0.4205297738920829,0.38899004085017669,0.35981578778641349,0.33282960370243247,0.30786738342475006,0.28477732966789376,0.26341902994280175,0.24366260269709158,0.22538790749480975,0.20848381443269903,0.19284752835024657,0.17838396372397808,0.16500516644467972,0.15262977896132873,0.14118254553922907,0.13059385462378689,0.12079931552700289,0.11173936686247768,0.10335891434779185,9.5606995771707462E-2]
["Closing Asset Value",{"$f":"B294+B295-B296","v":0},0,0,0,0,0,12.827340735603626,50.200006296913784,82.322239466703138,127.42636390710888,137.0643288887606,126.78450422210355,117.27566640544578,108.47999142503734,100.34399206815954,92.818192663047569,85.856828213319005,{"$f":"S294+S295-S296","v":79.417566097320076},{"$f":"T294+T295-T296","v":73.461248640021068},{"$f":"U294+U295-U296","v":67.951654992019485},{"$f":"V294+V295-V296","v":62.855280867618021},{"$f":"W294+W295-W296","v":58.141134802546667},{"$f":"X294+X295-X296","v":53.780549692355663},49.747008465428991,46.015982830521814,42.56478411823268,39.372425309365227,36.419493411162833,33.688031405325617,31.161429049926195,28.824321871181731,26.6624977308431,24.662810401029866,22.813099620952627,21.102117149381179,19.519458363177591,18.055498985939273,16.701336561993827,15.44873631984429,14.290081095855967,13.218325013666769,12.226950637641762,11.30992933981863,10.461684639332233,9.6770582913823162,8.951278919528642,8.2799330005639931,7.6589380255216932,7.0845176736075661,6.5531788480869988,6.0616904344804734,5.6070636518944381,5.1865338780023551,4.7975438371521788,4.4377280493657656,4.1048984456633333,3.7970310622385832,3.5122537325706893,3.2488347026278874,3.005172099930796,2.7797841924359865,2.5713003780032873,2.3784528496530406,2.2000688859290625,2.0350637194843828,1.8824339405230541,1.7412513949838251,1.6106575403600383,1.4898582248330354,1.3781188579705577,1.2747599436227659,1.1791529478510585]
[]
[{"$f":"A276","v":"Meters"}]
["OAV",{"$f":"B276","v":0}]
["Depn Life",{"$f":"C276","v":4}]
["Depn Method",{"$f":"D276","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B302=\"Straight Line\",1/B301,IF(B302=\"Declining Balance\",1/B301*1.5,1))","v":0.375}]
[]
["Capital Expenditure","2002","2003","2004","2005","2006"]
["Capex $m (MOD)",{"$f":"Input!J362","v":2.8808725902300001},{"$f":"Input!K362","v":7.0333222258449997},{"$f":"Input!L362","v":7.6908007538099996},{"$f":"Input!M362","v":7.1914232712299997},{"$f":"Input!N362","v":1.6395668358844295}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W308+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC308+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B300","v":0},{"$f":"B312","v":0},0,0,0,0,0,2.340708979561875,7.1775174207252332,10.734724000423896,12.552233908139311,9.1772942467431697,5.7358089042144815,3.5848805651340507,2.2405503532087816,1.4003439707554886,0.87521498172218037,{"$f":"R312","v":0.54700936357636276},{"$f":"S312","v":0.34188085223522674},{"$f":"T312","v":0.21367553264701672},{"$f":"U312","v":0.13354720790438546},{"$f":"V312","v":8.346700494024091E-2},{"$f":"W312","v":5.2166878087650567E-2},3.2604298804781606E-2,2.0377686752988504E-2,1.2736054220617816E-2,7.9600338878861344E-3,4.9750211799288336E-3,3.1093882374555208E-3,1.9433676484097006E-3,1.2146047802560629E-3,7.5912798766003932E-4,4.7445499228752458E-4,2.9653437017970285E-4,1.8533398136231428E-4,1.1583373835144643E-4,7.2396086469654017E-5,4.5247554043533757E-5,2.8279721277208598E-5,1.7674825798255373E-5,1.1046766123909608E-5,6.9042288274435051E-6,4.3151430171521907E-6,2.6969643857201191E-6,1.6856027410750743E-6,1.0535017131719213E-6,6.5843857073245084E-7,4.1152410670778178E-7,2.5720256669236361E-7,1.6075160418272724E-7,1.0046975261420453E-7,6.2793595383877833E-8,3.9245997114923645E-8,2.4528748196827279E-8,1.5330467623017051E-8,9.5815422643856567E-9,5.9884639152410355E-9,3.7427899470256472E-9,2.3392437168910296E-9,1.4620273230568935E-9,9.1376707691055843E-10,5.7110442306909905E-10,3.569402644181869E-10,2.2308766526136681E-10,1.3942979078835425E-10,8.7143619242721414E-11,5.4464762026700881E-11,3.4040476266688054E-11,2.1275297666680034E-11,1.3297061041675022E-11,8.310663151046889E-12,5.1941644694043052E-12]
["Capex",0,0,0,0,0,0,{"$f":"B306","v":2.8808725902300001},{"$f":"C306","v":7.0333222258449997},{"$f":"D306","v":7.6908007538099996},{"$f":"E306","v":7.1914232712299997},{"$f":"F306","v":1.6395668358844295},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B303=1,B310+B309,B310*$B303*0.5)","v":0},{"$f":"IF($B303=1,C310+C309,(C309+C310*0.5)*$B303)","v":0},0,0,0,0,0.54016361066812502,2.1965137846816409,4.1335941741113373,5.3739133635145855,5.0145064972805722,3.4414853425286887,2.1509283390804308,1.3443302119252691,0.84020638245329304,0.52512898903330818,0.32820561814581761,{"$f":"IF($B303=1,S310+S309,(S309+S310*0.5)*$B303)","v":0.20512851134113602},{"$f":"IF($B303=1,T310+T309,(T309+T310*0.5)*$B303)","v":0.12820531958821002},{"$f":"IF($B303=1,U310+U309,(U309+U310*0.5)*$B303)","v":8.0128324742631263E-2},{"$f":"IF($B303=1,V310+V309,(V309+V310*0.5)*$B303)","v":5.0080202964144546E-2},{"$f":"IF($B303=1,W310+W309,(W309+W310*0.5)*$B303)","v":3.1300126852590343E-2},{"$f":"IF($B303=1,X310+X309,(X309+X310*0.5)*$B303)","v":1.9562579282868961E-2},1.2226612051793102E-2,7.641632532370689E-3,4.7760203327316814E-3,2.9850127079573004E-3,1.8656329424733126E-3,1.1660205890458202E-3,7.2876286815363772E-4,4.5547679259602355E-4,2.8467299537251475E-4,1.7792062210782172E-4,1.1120038881738857E-4,6.9500243010867853E-5,4.3437651881792413E-5,2.7148532426120257E-5,1.6967832766325159E-5,1.0604895478953225E-5,6.6280596743457649E-6,4.1425372964661031E-6,2.5890858102913144E-6,1.6181786314320716E-6,1.0113616446450448E-6,6.3210102790315287E-7,3.9506314243947051E-7,2.4691446402466907E-7,1.5432154001541817E-7,9.6450962509636354E-8,6.0281851568522716E-8,3.7676157230326694E-8,2.3547598268954187E-8,1.4717248918096366E-8,9.1982805738102301E-9,5.748925358631394E-9,3.5930783491446213E-9,2.2456739682153883E-9,1.4035462301346176E-9,8.7721639383413604E-10,5.482602461463351E-10,3.4266265384145939E-10,2.1416415865091214E-10,1.338525991568201E-10,8.3657874473012557E-11,5.2286171545632845E-11,3.2678857216020534E-11,2.042428576001283E-11,1.276517860000802E-11,7.9782366250050118E-12,4.9863978906281328E-12,3.1164986816425834E-12,1.9478116760266145E-12]
["Closing Asset Value",{"$f":"B309+B310-B311","v":0},0,0,0,0,0,2.340708979561875,7.1775174207252332,10.734724000423896,12.552233908139311,9.1772942467431697,5.7358089042144815,3.5848805651340507,2.2405503532087816,1.4003439707554886,0.87521498172218037,0.54700936357636276,{"$f":"S309+S310-S311","v":0.34188085223522674},{"$f":"T309+T310-T311","v":0.21367553264701672},{"$f":"U309+U310-U311","v":0.13354720790438546},{"$f":"V309+V310-V311","v":8.346700494024091E-2},{"$f":"W309+W310-W311","v":5.2166878087650567E-2},{"$f":"X309+X310-X311","v":3.2604298804781606E-2},2.0377686752988504E-2,1.2736054220617816E-2,7.9600338878861344E-3,4.9750211799288336E-3,3.1093882374555208E-3,1.9433676484097006E-3,1.2146047802560629E-3,7.5912798766003932E-4,4.7445499228752458E-4,2.9653437017970285E-4,1.8533398136231428E-4,1.1583373835144643E-4,7.2396086469654017E-5,4.5247554043533757E-5,2.8279721277208598E-5,1.7674825798255373E-5,1.1046766123909608E-5,6.9042288274435051E-6,4.3151430171521907E-6,2.6969643857201191E-6,1.6856027410750743E-6,1.0535017131719213E-6,6.5843857073245084E-7,4.1152410670778178E-7,2.5720256669236361E-7,1.6075160418272724E-7,1.0046975261420453E-7,6.2793595383877833E-8,3.9245997114923645E-8,2.4528748196827279E-8,1.5330467623017051E-8,9.5815422643856567E-9,5.9884639152410355E-9,3.7427899470256472E-9,2.3392437168910296E-9,1.4620273230568935E-9,9.1376707691055843E-10,5.7110442306909905E-10,3.569402644181869E-10,2.2308766526136681E-10,1.3942979078835425E-10,8.7143619242721414E-11,5.4464762026700881E-11,3.4040476266688054E-11,2.1275297666680034E-11,1.3297061041675022E-11,8.310663151046889E-12,5.1941644694043052E-12,3.2463527933776908E-12]
[]
[{"$f":"A277","v":"Land & Buildings"}]
["OAV",{"$f":"B277","v":0}]
["Depn Life",{"$f":"C277","v":40}]
["Depn Method",{"$f":"D277","v":"Straight Line"}]
["Depn Rate",{"$f":"IF(B317=\"Straight Line\",1/B316,IF(B317=\"Declining Balance\",1/B316*1.5,1))","v":2.5000000000000001E-2}]
[]
["Capital Expenditure","2002","2003","2004","2005","2006"]
["Capex $m (MOD)",{"$f":"Input!J363","v":0},{"$f":"Input!K363","v":0},{"$f":"Input!L363","v":0},{"$f":"Input!M363","v":0},{"$f":"Input!N363","v":0}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W323+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC323+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B315","v":0},{"$f":"B327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R327","v":0},{"$f":"S327","v":0},{"$f":"T327","v":0},{"$f":"U327","v":0},{"$f":"V327","v":0},{"$f":"W327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex",0,0,0,0,0,0,{"$f":"B321","v":0},{"$f":"C321","v":0},{"$f":"D321","v":0},{"$f":"E321","v":0},{"$f":"F321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"B325*$B318*0.5","v":0},{"$f":"(SUM($B325:B325)+C325*0.5)*$B318","v":0},{"$f":"(SUM($B325:C325)+D325*0.5)*$B318","v":0},{"$f":"(SUM($B325:D325)+E325*0.5)*$B318","v":0},{"$f":"(SUM($B325:E325)+F325*0.5)*$B318","v":0},{"$f":"(SUM($B325:F325)+G325*0.5)*$B318","v":0},{"$f":"(SUM($B325:G325)+H325*0.5)*$B318","v":0},{"$f":"(SUM($B325:H325)+I325*0.5)*$B318","v":0},{"$f":"(SUM($B325:I325)+J325*0.5)*$B318","v":0},{"$f":"(SUM($B325:J325)+K325*0.5)*$B318","v":0},{"$f":"(SUM($B325:K325)+L325*0.5)*$B318","v":0},{"$f":"(SUM($B325:L325)+M325*0.5)*$B318","v":0},{"$f":"(SUM($B325:M325)+N325*0.5)*$B318","v":0},{"$f":"(SUM($B325:N325)+O325*0.5)*$B318","v":0},{"$f":"(SUM($B325:O325)+P325*0.5)*$B318","v":0},{"$f":"(SUM($B325:P325)+Q325*0.5)*$B318","v":0},{"$f":"(SUM($B325:Q325)+R325*0.5)*$B318","v":0},{"$f":"(SUM($B325:R325)+S325*0.5)*$B318","v":0},{"$f":"(SUM($B325:S325)+T325*0.5)*$B318","v":0},{"$f":"(SUM($B325:T325)+U325*0.5)*$B318","v":0},{"$f":"(SUM($B325:U325)+V325*0.5)*$B318","v":0},{"$f":"(SUM($B325:V325)+W325*0.5)*$B318","v":0},{"$f":"(SUM($B325:W325)+X325*0.5)*$B318","v":0},{"$f":"(SUM($B325:X325)+Y325*0.5)*$B318","v":0},{"$f":"(SUM($B325:Y325)+Z325*0.5)*$B318","v":0},{"$f":"(SUM($B325:Z325)+AA325*0.5)*$B318","v":0},{"$f":"(SUM($B325:AA325)+AB325*0.5)*$B318","v":0},{"$f":"(SUM($B325:AB325)+AC325*0.5)*$B318","v":0},{"$f":"(SUM($B325:AC325)+AD325*0.5)*$B318","v":0},{"$f":"(SUM($B325:AD325)+AE325*0.5)*$B318","v":0},{"$f":"(SUM($B325:AE325)+AF325*0.5)*$B318","v":0},{"$f":"(SUM($B325:AF325)+AG325*0.5)*$B318","v":0},{"$f":"(SUM($B325:AG325)+AH325*0.5)*$B318","v":0},{"$f":"(SUM($B325:AH325)+AI325*0.5)*$B318","v":0},{"$f":"(SUM($B325:AI325)+AJ325*0.5)*$B318","v":0},{"$f":"(SUM($B325:AJ325)+AK325*0.5)*$B318","v":0},{"$f":"(SUM($B325:AK325)+AL325*0.5)*$B318","v":0},{"$f":"(SUM($B325:AL325)+AM325*0.5)*$B318","v":0},{"$f":"(SUM($B325:AM325)+AN325*0.5)*$B318","v":0},{"$f":"(SUM($B325:AN325)+AO325*0.5)*$B318","v":0},{"$f":"(SUM(C325:AN325)+AO325*0.5+B325*0.5)*$B318","v":0},{"$f":"(SUM(D325:AO325)+AP325*0.5+C325*0.5)*$B318","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]
["Closing Asset Value",{"$f":"B324+B325-B326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S324+S325-S326","v":0},{"$f":"T324+T325-T326","v":0},{"$f":"U324+U325-U326","v":0},{"$f":"V324+V325-V326","v":0},{"$f":"W324+W325-W326","v":0},{"$f":"X324+X325-X326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A278","v":"Other Assets"}]
["OAV",{"$f":"B278","v":0}]
["Depn Life",{"$f":"C278","v":10}]
["Depn Method",{"$f":"D278","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B332=\"Straight Line\",1/B331,IF(B332=\"Declining Balance\",1/B331*1.5,1))","v":0.15000000000000002}]
[]
["Capital Expenditure","2002","2003","2004","2005","2006"]
["Capex $m (MOD)",{"$f":"Input!J364","v":0.553548759},{"$f":"Input!K364","v":1.5847346490000001},{"$f":"Input!L364","v":3.089767917000001},{"$f":"Input!M364","v":16.085338325999999},{"$f":"Input!N364","v":2.491582844688061}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W338+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC338+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B330","v":0},{"$f":"B342","v":0},0,0,0,0,0,0.51203260207500001,1.9011072620887501,4.4739764960004385,18.681817973150373,18.184259408514272,15.456620497237131,13.138127422651561,11.167408309253826,9.4922970628657524,8.0684525034358892,{"$f":"R342","v":6.8581846279205054},{"$f":"S342","v":5.8294569337324296},{"$f":"T342","v":4.9550383936725648},{"$f":"U342","v":4.21178263462168},{"$f":"V342","v":3.5800152394284277},{"$f":"W342","v":3.0430129535141637},2.5865610104870389,2.1985768589139831,1.8687903300768856,1.5884717805653525,1.3502010134805496,1.147670861458467,0.97552023223969686,0.82919219740374228,0.70481336779318093,0.59909136262420382,0.50922765823057325,0.43284350949598727,0.36791698307158915,0.31272943561085076,0.26582002026922313,0.22594701722883964,0.19205496464451369,0.16324671994783663,0.13875971195566114,0.11794575516231197,0.10025389188796517,8.5215808104770391E-2,7.2433436889054834E-2,6.1568421355696609E-2,5.2333158152342116E-2,4.4483184429490799E-2,3.7810706765067176E-2,3.2139100750307098E-2,2.7318235637761035E-2,2.3220500292096879E-2,1.9737425248282349E-2,1.6776811461039997E-2,1.4260289741883998E-2,1.2121246280601398E-2,1.0303059338511188E-2,8.7576004377345092E-3,7.4439603720743326E-3,6.3273663162631824E-3,5.3782613688237047E-3,4.5715221635001489E-3,3.8857938389751266E-3,3.3029247631288575E-3,2.8074860486595288E-3,2.3863631413605993E-3,2.0284086701565095E-3,1.724147369633033E-3,1.4655252641880782E-3,1.2456964745598664E-3,1.0588420033758863E-3]
["Capex",0,0,0,0,0,0,{"$f":"B336","v":0.553548759},{"$f":"C336","v":1.5847346490000001},{"$f":"D336","v":3.089767917000001},{"$f":"E336","v":16.085338325999999},{"$f":"F336","v":2.491582844688061},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B333=1,B340+B339,B340*$B333*0.5)","v":0},{"$f":"IF($B333=1,C340+C339,(C339+C340*0.5)*$B333)","v":0},0,0,0,0,4.1516156925000006E-2,0.19565998898625001,0.51689868308831266,1.8774968488500661,2.9891414093241608,2.7276389112771411,2.3184930745855699,1.9707191133977344,1.6751112463880742,1.423844559429863,1.2102678755153835,{"$f":"IF($B333=1,S340+S339,(S339+S340*0.5)*$B333)","v":1.0287276941880759},{"$f":"IF($B333=1,T340+T339,(T339+T340*0.5)*$B333)","v":0.87441854005986452},{"$f":"IF($B333=1,U340+U339,(U339+U340*0.5)*$B333)","v":0.74325575905088481},{"$f":"IF($B333=1,V340+V339,(V339+V340*0.5)*$B333)","v":0.63176739519325209},{"$f":"IF($B333=1,W340+W339,(W339+W340*0.5)*$B333)","v":0.53700228591426424},{"$f":"IF($B333=1,X340+X339,(X339+X340*0.5)*$B333)","v":0.45645194302712461},0.38798415157305588,0.32978652883709753,0.2803185495115329,0.23827076708480291,0.20253015202208247,0.17215062921877008,0.14632803483595455,0.12437882961056136,0.10572200516897716,8.9863704393630589E-2,7.6384148734586002E-2,6.4926526424398098E-2,5.5187547460738381E-2,4.6909415341627618E-2,3.9873003040383478E-2,3.3892052584325955E-2,2.8808244696677057E-2,2.4487007992175496E-2,2.0813956793349173E-2,1.7691863274346797E-2,1.5038083783194777E-2,1.2782371215715561E-2,1.0865015533358226E-2,9.2352632033544935E-3,7.8499737228513184E-3,6.6724776644236207E-3,5.6716060147600769E-3,4.820865112546065E-3,4.0977353456641561E-3,3.4830750438145323E-3,2.9606137872423529E-3,2.5165217191559998E-3,2.1390434612826E-3,1.8181869420902099E-3,1.5454589007766783E-3,1.3136400656601765E-3,1.11659405581115E-3,9.4910494743947744E-4,8.0673920532355579E-4,6.8572832452502245E-4,5.8286907584626912E-4,4.9543871446932871E-4,4.2112290729892936E-4,3.5795447120408997E-4,3.0426130052347644E-4,2.5862210544495498E-4,2.1982878962821176E-4,1.8685447118397999E-4,1.5882630050638297E-4]
["Closing Asset Value",{"$f":"B339+B340-B341","v":0},0,0,0,0,0,0.51203260207500001,1.9011072620887501,4.4739764960004385,18.681817973150373,18.184259408514272,15.456620497237131,13.138127422651561,11.167408309253826,9.4922970628657524,8.0684525034358892,6.8581846279205054,{"$f":"S339+S340-S341","v":5.8294569337324296},{"$f":"T339+T340-T341","v":4.9550383936725648},{"$f":"U339+U340-U341","v":4.21178263462168},{"$f":"V339+V340-V341","v":3.5800152394284277},{"$f":"W339+W340-W341","v":3.0430129535141637},{"$f":"X339+X340-X341","v":2.5865610104870389},2.1985768589139831,1.8687903300768856,1.5884717805653525,1.3502010134805496,1.147670861458467,0.97552023223969686,0.82919219740374228,0.70481336779318093,0.59909136262420382,0.50922765823057325,0.43284350949598727,0.36791698307158915,0.31272943561085076,0.26582002026922313,0.22594701722883964,0.19205496464451369,0.16324671994783663,0.13875971195566114,0.11794575516231197,0.10025389188796517,8.5215808104770391E-2,7.2433436889054834E-2,6.1568421355696609E-2,5.2333158152342116E-2,4.4483184429490799E-2,3.7810706765067176E-2,3.2139100750307098E-2,2.7318235637761035E-2,2.3220500292096879E-2,1.9737425248282349E-2,1.6776811461039997E-2,1.4260289741883998E-2,1.2121246280601398E-2,1.0303059338511188E-2,8.7576004377345092E-3,7.4439603720743326E-3,6.3273663162631824E-3,5.3782613688237047E-3,4.5715221635001489E-3,3.8857938389751266E-3,3.3029247631288575E-3,2.8074860486595288E-3,2.3863631413605993E-3,2.0284086701565095E-3,1.724147369633033E-3,1.4655252641880782E-3,1.2456964745598664E-3,1.0588420033758863E-3,9.0001570286950337E-4]
[]
[]
[{"$f":"A279","v":"Repairs"}]
["OAV",{"$f":"B279","v":0}]
["Depn Life",{"$f":"C279","v":0}]
["Depn Method",{"$f":"D279","v":"Fully Deductible"}]
["Depn Rate",{"$f":"IF(B348=\"Straight Line\",1/B347,IF(B348=\"Declining Balance\",1/B347*1.5,1))","v":1}]
[]
["Capital Expenditure","2002","2003","2004","2005","2006"]
["Capex $m (MOD)",{"$f":"Input!J365","v":0},{"$f":"Input!K365","v":0},{"$f":"Input!L365","v":0},{"$f":"Input!M365","v":0},{"$f":"Input!N365","v":0}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W354+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC354+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B346","v":0},{"$f":"B358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R358","v":0},{"$f":"S358","v":0},{"$f":"T358","v":0},{"$f":"U358","v":0},{"$f":"V358","v":0},{"$f":"W358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex",0,0,0,0,0,0,{"$f":"B352","v":0},{"$f":"C352","v":0},{"$f":"D352","v":0},{"$f":"E352","v":0},{"$f":"F352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B349=1,B356+B355,B356*$B349*0.5)","v":0},{"$f":"IF($B349=1,C356+C355,(C355+C356*0.5)*$B349)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B349=1,S356+S355,(S355+S356*0.5)*$B349)","v":0},{"$f":"IF($B349=1,T356+T355,(T355+T356*0.5)*$B349)","v":0},{"$f":"IF($B349=1,U356+U355,(U355+U356*0.5)*$B349)","v":0},{"$f":"IF($B349=1,V356+V355,(V355+V356*0.5)*$B349)","v":0},{"$f":"IF($B349=1,W356+W355,(W355+W356*0.5)*$B349)","v":0},{"$f":"IF($B349=1,X356+X355,(X355+X356*0.5)*$B349)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value",{"$f":"B355+B356-B357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S355+S356-S357","v":0},{"$f":"T355+T356-T357","v":0},{"$f":"U355+U356-U357","v":0},{"$f":"V355+V356-V357","v":0},{"$f":"W355+W356-W357","v":0},{"$f":"X355+X356-X357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Total Group 4 Asset Class Tax Depreciation"]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W363+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC363+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B294+B309+B324+B339+B355","v":0},0,0,0,0,0,0,15.680082317240499,59.278630979727765,97.530939963127466,158.66041578839855,{"$f":"L367","v":164.42588254401801},147.97693362355514,133.99867439323137,121.88795008749993,111.23663310178077,101.76186014820563,{"$f":"R367","v":93.262022204815864},{"$f":"S367","v":85.588903883287728},{"$f":"T367","v":78.629962566340652},{"$f":"U367","v":72.296984834545555},{"$f":"V367","v":66.518763111986701},{"$f":"W367","v":61.236314634148492},56.3997150016475,51.96596301109598,47.897509214819337,44.161215932685934,40.727601344025722,37.570273660858774,34.665495005213742,31.991835852110214,29.529894366962591,27.262063548459611,25.172334593630641,23.246128464429997,21.470149966191141,19.83226019487493,18.321364253762557,16.927311858943963,15.64080895931462,14.453338862569947,13.357091629851277,12.34490070794711,11.410185928671,10.546902133039763,9.7494927817731032,9.0128479993229291,8.3322665702404617,7.7034214671537704,7.122328541124257,6.5853180493070775,6.0890087329118492,5.6302841914325512,5.2062713277794046,4.8143206639437048,4.45198834868921,4.1170196979324167,3.8073341253199025,3.5210113353476857,3.2562786644620072,3.0114994671608444,2.7851624543759326,2.5758719005237456,2.3823386437151215,2.2033718108316394,2.037871205620204,1.8848203037188975,1.7432798036880401,1.6123816877509647,1.4913237501105385,1.3793645544534463,1.2758187856313539]
["Capital Expenditure",{"$f":"B295+B310+B325+B340+B356","v":0},0,0,0,0,0,16.761528607000002,48.446333359499988,48.066006221000009,76.552909545706342,24.073946849076275,0,0,0,0,0,{"$f":"R295+R310+R325+R340+R356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depreciation",{"$f":"B296+B311+B326+B341+B357","v":0},0,0,0,0,0,1.0814462897595001,4.8477846970127256,9.8136972376003104,15.42343372043525,18.308480093456794,16.448948920462875,13.978259230323767,12.11072430573144,10.651316985719168,9.4747729535751368,8.4998379433897693,{"$f":"S296+S311+S326+S341+S357","v":7.673118321528138},{"$f":"T296+T311+T326+T341+T357","v":6.9589413169470822},{"$f":"U296+U311+U326+U341+U357","v":6.332977731795097},{"$f":"V296+V311+V326+V341+V357","v":5.7782217225588592},{"$f":"W296+W311+W326+W341+W357","v":5.2824484778382068},{"$f":"X296+X311+X326+X341+X357","v":4.8365996325009943},4.4337519905515244,4.0684537962766427,3.7362932821334014,3.4336145886602112,3.1573276831669479,2.9047786556450292,2.6736591531035296,2.4619414851476225,2.2678308185029801,2.089728954828971,1.9262061292006434,1.7759784982388562,1.6378897713162088,1.5108959411123732,1.3940523948185957,1.2865028996293422,1.1874700967446734,1.0962472327186699,1.0121909219041674,0.93471477927611046,0.86328379563123692,0.79740935126666102,0.73664478245017451,0.68058142908246677,0.62884510308669095,0.58109292602951323,0.53701049181717919,0.49630931639522835,0.45872454147929798,0.42401286365314633,0.3919506638356996,0.36233231525449483,0.33496865075679338,0.30968557261251423,0.28632278997221666,0.26473267088567831,0.24477919730116299,0.22633701278491186,0.20929055385218676,0.19353325680862418,0.17896683288348222,0.16550060521143523,0.15305090190130652,0.14154050003085744,0.13089811593707554,0.12105793764042609,0.11195919565709229,0.10354576882209232,9.5765822074161663E-2]
["Closing Asset Value",{"$f":"B364+B365-B366","v":0},0,0,0,0,0,15.680082317240503,59.278630979727765,97.530939963127466,158.66041578839855,164.42588254401801,147.97693362355514,133.99867439323137,121.88795008749993,111.23663310178077,101.76186014820563,93.262022204815864,{"$f":"S364+S365-S366","v":85.588903883287728},{"$f":"T364+T365-T366","v":78.629962566340652},{"$f":"U364+U365-U366","v":72.296984834545555},{"$f":"V364+V365-V366","v":66.518763111986701},{"$f":"W364+W365-W366","v":61.236314634148492},{"$f":"X364+X365-X366","v":56.3997150016475},51.96596301109598,47.897509214819337,44.161215932685934,40.727601344025722,37.570273660858774,34.665495005213742,31.991835852110214,29.529894366962591,27.262063548459611,25.172334593630641,23.246128464429997,21.470149966191141,19.83226019487493,18.321364253762557,16.927311858943963,15.64080895931462,14.453338862569947,13.357091629851277,12.34490070794711,11.410185928671,10.546902133039763,9.7494927817731032,9.0128479993229291,8.3322665702404617,7.7034214671537704,7.122328541124257,6.5853180493070775,6.0890087329118492,5.6302841914325512,5.2062713277794046,4.8143206639437048,4.45198834868921,4.1170196979324167,3.8073341253199025,3.5210113353476857,3.2562786644620072,3.0114994671608444,2.7851624543759326,2.5758719005237456,2.3823386437151215,2.2033718108316394,2.037871205620204,1.8848203037188975,1.7432798036880401,1.6123816877509647,1.4913237501105385,1.3793645544534463,1.2758187856313539,1.1800529635571921]
[]
[]
[]
[]
[]
["TAX DEPRECIATION - GROUP 5 ASSET CLASS"]
[]
["Group 5\nAsset Class","OAV $m\n(MOD)","Depn\nLife","Depn\nMethod"]
["Mains & Services",0,{"$f":"Input!F371","v":20},{"$f":"Input!G371","v":"Declining Balance"}]
["Meters",{"$f":"B376","v":0},{"$f":"Input!F372","v":4},{"$f":"Input!G372","v":"Declining Balance"}]
["Land & Buildings",{"$f":"B377","v":0},{"$f":"Input!F373","v":40},{"$f":"Input!G373","v":"Straight Line"}]
["Other Assets",{"$f":"B378","v":0},{"$f":"Input!F374","v":10},{"$f":"Input!G374","v":"Declining Balance"}]
["Repairs",{"$f":"B379","v":0},{"$f":"Input!F375","v":0},{"$f":"Input!G375","v":"Fully Deductible"}]
[null,{"$f":"SUM(B376:B380)","v":0}]
[]
["Tax Depreciation Schedule $m (MOD)"]
[]
[{"$f":"A376","v":"Mains & Services"}]
["OAV",{"$f":"B376","v":0}]
["Depn Life",{"$f":"C376","v":20}]
["Depn Method",{"$f":"D376","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B388=\"Straight Line\",1/B387,IF(B388=\"Declining Balance\",1/B387*2,1))","v":0.1}]
[]
["Capital Expenditure","2006",{"$f":"B391+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Capex $m (MOD)",{"$f":"Input!J371","v":36.484497145479793},{"$f":"Input!K371","v":58.126458585996431},0,0,0,0,0,0,0,0,0,0]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W394+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC394+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B386","v":0},{"$f":"B398","v":0},0,0,0,0,0,0,0,0,0,34.660272288205803,{"$f":"M398","v":86.414380716081837},77.772942644473659,69.995648380026296,62.996083542023669,56.696475187821299,{"$f":"R398","v":51.026827669039172},{"$f":"S398","v":45.924144902135254},{"$f":"T398","v":41.331730411921725},{"$f":"U398","v":37.198557370729553},{"$f":"V398","v":33.478701633656598},{"$f":"W398","v":30.130831470290939},27.117748323261846,24.405973490935661,21.965376141842096,19.768838527657888,17.7919546748921,16.01275920740289,14.411483286662602,12.970334957996341,11.673301462196708,10.505971315977037,9.455374184379334,8.5098367659414009,7.6588530893472608,6.8929677804125351,6.2036710023712818,5.5833039021341531,5.0249735119207379,4.5224761607286643,4.070228544655798,3.6632056901902184,3.2968851211711963,2.9671966090540765,2.6704769481486688,2.403429253333802,2.1630863280004218,1.9467776952003795,1.7520999256803416,1.5768899331123074,1.4192009398010765,1.2772808458209688,1.1495527612388718,1.0345974851149846,0.93113773660348609,0.83802396294313741,0.75422156664882367,0.67879940998394128,0.61091946898554716,0.54982752208699248,0.49484476987829323,0.44536029289046392,0.40082426360141754,0.36074183724127579,0.32466765351714821,0.29220088816543338,0.26298079934889007,0.23668271941400107,0.21301444747260095,0.19171300272534086,0.17254170245280678]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B392","v":36.484497145479793},{"$f":"C392","v":58.126458585996431},0,0,0,0,0,{"$f":"I392","v":0},{"$f":"J392","v":0},{"$f":"K392","v":0},{"$f":"L392","v":0},{"$f":"M392","v":0},{"$f":"N392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B389=1,B396+B395,B396*$B389*0.5)","v":0},{"$f":"IF($B389=1,C396+C395,(C395+C396*0.5)*$B389)","v":0},0,0,0,0,0,0,0,0,1.8242248572739896,6.3723501581204021,8.6414380716081833,7.7772942644473666,6.9995648380026303,6.2996083542023671,5.6696475187821305,{"$f":"IF($B389=1,S396+S395,(S395+S396*0.5)*$B389)","v":5.1026827669039179},{"$f":"IF($B389=1,T396+T395,(T395+T396*0.5)*$B389)","v":4.5924144902135255},{"$f":"IF($B389=1,U396+U395,(U395+U396*0.5)*$B389)","v":4.1331730411921725},{"$f":"IF($B389=1,V396+V395,(V395+V396*0.5)*$B389)","v":3.7198557370729555},{"$f":"IF($B389=1,W396+W395,(W395+W396*0.5)*$B389)","v":3.34787016336566},{"$f":"IF($B389=1,X396+X395,(X395+X396*0.5)*$B389)","v":3.0130831470290942},2.711774832326185,2.4405973490935664,2.1965376141842099,1.9768838527657888,1.7791954674892101,1.6012759207402891,1.4411483286662603,1.2970334957996341,1.1673301462196708,1.0505971315977038,0.94553741843793349,0.85098367659414009,0.76588530893472617,0.68929677804125356,0.62036710023712827,0.55833039021341535,0.50249735119207384,0.45224761607286645,0.40702285446557984,0.36632056901902188,0.32968851211711964,0.29671966090540763,0.2670476948148669,0.2403429253333802,0.2163086328000422,0.19467776952003796,0.17520999256803416,0.15768899331123076,0.14192009398010766,0.12772808458209689,0.11495527612388719,0.10345974851149847,9.311377366034862E-2,8.3802396294313741E-2,7.5422156664882375E-2,6.7879940998394131E-2,6.1091946898554718E-2,5.4982752208699248E-2,4.9484476987829325E-2,4.4536029289046396E-2,4.0082426360141754E-2,3.607418372412758E-2,3.2466765351714826E-2,2.9220088816543338E-2,2.6298079934889008E-2,2.3668271941400108E-2,2.1301444747260097E-2,1.9171300272534088E-2,1.725417024528068E-2]
["Closing Asset Value",{"$f":"B395+B396-B397","v":0},0,0,0,0,0,0,0,0,0,34.660272288205803,86.414380716081837,77.772942644473659,69.995648380026296,62.996083542023669,56.696475187821299,51.026827669039172,{"$f":"S395+S396-S397","v":45.924144902135254},{"$f":"T395+T396-T397","v":41.331730411921725},{"$f":"U395+U396-U397","v":37.198557370729553},{"$f":"V395+V396-V397","v":33.478701633656598},{"$f":"W395+W396-W397","v":30.130831470290939},{"$f":"X395+X396-X397","v":27.117748323261846},24.405973490935661,21.965376141842096,19.768838527657888,17.7919546748921,16.01275920740289,14.411483286662602,12.970334957996341,11.673301462196708,10.505971315977037,9.455374184379334,8.5098367659414009,7.6588530893472608,6.8929677804125351,6.2036710023712818,5.5833039021341531,5.0249735119207379,4.5224761607286643,4.070228544655798,3.6632056901902184,3.2968851211711963,2.9671966090540765,2.6704769481486688,2.403429253333802,2.1630863280004218,1.9467776952003795,1.7520999256803416,1.5768899331123074,1.4192009398010765,1.2772808458209688,1.1495527612388718,1.0345974851149846,0.93113773660348609,0.83802396294313741,0.75422156664882367,0.67879940998394128,0.61091946898554716,0.54982752208699248,0.49484476987829323,0.44536029289046392,0.40082426360141754,0.36074183724127579,0.32466765351714821,0.29220088816543338,0.26298079934889007,0.23668271941400107,0.21301444747260095,0.19171300272534086,0.17254170245280678,0.15528753220752611]
[]
[{"$f":"A377","v":"Meters"}]
["OAV",{"$f":"B377","v":0}]
["Depn Life",{"$f":"C377","v":4}]
["Depn Method",{"$f":"D377","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B403=\"Straight Line\",1/B402,IF(B403=\"Declining Balance\",1/B402*1.5,1))","v":0.375}]
[]
["Capital Expenditure","2006",{"$f":"B406+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Capex $m (MOD)",{"$f":"Input!J372","v":2.999517622238181},{"$f":"Input!K372","v":3.1390319125581598},0,0,0,0,0,0,0,0,0,0]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W409+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC409+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B401","v":0},{"$f":"B413","v":0},0,0,0,0,0,0,0,0,0,2.4371080680685218,{"$f":"M413","v":4.073655971496331},2.5460349821852066,1.5912718638657541,0.99454491491609631,0.62159057182256017,{"$f":"R413","v":0.38849410738910012},0.24280881711818758,0.15175551069886722,9.4847194186792022E-2,5.927949636674501E-2,3.7049685229215631E-2,2.3156053268259771E-2,1.4472533292662357E-2,9.045333307913973E-3,5.6533333174462333E-3,3.5333333234038957E-3,2.2083333271274348E-3,1.3802083294546467E-3,8.6263020590915417E-4,5.3914387869322133E-4,3.3696492418326332E-4,2.1060307761453957E-4,1.3162692350908721E-4,8.2266827193179515E-5,5.1416766995737197E-5,3.2135479372335748E-5,2.0084674607709842E-5,1.2552921629818652E-5,7.845576018636657E-6,4.9034850116479104E-6,3.0646781322799439E-6,1.9154238326749649E-6,1.197139895421853E-6,7.4821243463865817E-7,4.6763277164916134E-7,2.9227048228072584E-7,1.8266905142545364E-7,{"$f":"AX413","v":1.1416815714090853E-7},7.1355098213067833E-8,4.4596936383167396E-8,2.7873085239479622E-8,1.7420678274674763E-8,1.0887923921671727E-8,6.8049524510448293E-9,4.2530952819030185E-9,2.6581845511893867E-9,1.6613653444933666E-9,1.0383533403083541E-9,6.4897083769272134E-10,4.0560677355795082E-10,2.5350423347371926E-10,1.5844014592107455E-10,9.9025091200671596E-11,6.1890682000419741E-11,3.8681676250262338E-11,2.4176047656413961E-11,1.5110029785258725E-11,9.4437686157867027E-12,5.9023553848666892E-12,3.6889721155416802E-12]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B407","v":2.999517622238181},3.1390319125581598,0,0,0,0,0,{"$f":"I407","v":0},{"$f":"J407","v":0},{"$f":"K407","v":0},{"$f":"L407","v":0},{"$f":"M407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B404=1,B411+B410,B411*$B404*0.5)","v":0},{"$f":"IF($B404=1,C411+C410,(C410+C411*0.5)*$B404)","v":0},0,0,0,0,0,0,0,0,0.56240955416965899,1.5024840091303506,1.5276209893111241,0.95476311831945249,0.59672694894965783,0.37295434309353614,0.23309646443346005,{"$f":"IF($B404=1,S411+S410,(S410+S411*0.5)*$B404)","v":0.14568529027091254},9.1053306419320343E-2,5.6908316512075209E-2,3.5567697820047012E-2,2.2229811137529379E-2,1.3893631960955862E-2,8.6835199755974143E-3,5.4271999847483841E-3,3.3919999904677397E-3,2.1199999940423376E-3,1.324999996276461E-3,8.2812499767278809E-4,5.175781235454925E-4,3.2348632721593284E-4,2.0217895450995801E-4,1.2636184656872375E-4,7.8976154105452341E-5,4.9360096315907705E-5,3.0850060197442318E-5,1.9281287623401449E-5,1.2050804764625905E-5,7.5317529778911909E-6,4.7073456111819945E-6,2.9420910069887466E-6,1.8388068793679665E-6,1.149254299604979E-6,7.1828393725311191E-7,4.4892746078319486E-7,2.8057966298949683E-7,1.753622893684355E-7,1.096014308552722E-7,6.8500894284545113E-8,{"$f":"IF($B404=1,AY411+AY410,(AY410+AY411*0.5)*$B404)","v":4.2813058927840697E-8},2.6758161829900437E-8,1.6723851143687774E-8,1.0452406964804858E-8,6.5327543530030361E-9,4.0829714706268976E-9,2.5518571691418108E-9,1.5949107307136318E-9,9.9681920669602006E-10,6.2301200418501249E-10,3.893825026156328E-10,2.4336406413477051E-10,1.5210254008423156E-10,9.5064087552644724E-11,5.9415054720402958E-11,3.7134409200251848E-11,2.3209005750157403E-11,1.4505628593848378E-11,9.0660178711552356E-12,5.6662611694720222E-12,3.5414132309200135E-12,2.2133832693250085E-12,1.3833645433281301E-12]
["Closing Asset Value",{"$f":"B410+B411-B412","v":0},0,0,0,0,0,0,0,0,0,2.4371080680685218,4.073655971496331,2.5460349821852066,1.5912718638657541,0.99454491491609631,0.62159057182256017,0.38849410738910012,{"$f":"S410+S411-S412","v":0.24280881711818758},0.15175551069886722,9.4847194186792022E-2,5.927949636674501E-2,3.7049685229215631E-2,2.3156053268259771E-2,1.4472533292662357E-2,9.045333307913973E-3,5.6533333174462333E-3,3.5333333234038957E-3,2.2083333271274348E-3,1.3802083294546467E-3,8.6263020590915417E-4,5.3914387869322133E-4,3.3696492418326332E-4,2.1060307761453957E-4,1.3162692350908721E-4,8.2266827193179515E-5,5.1416766995737197E-5,3.2135479372335748E-5,2.0084674607709842E-5,1.2552921629818652E-5,7.845576018636657E-6,4.9034850116479104E-6,3.0646781322799439E-6,1.9154238326749649E-6,1.197139895421853E-6,7.4821243463865817E-7,4.6763277164916134E-7,2.9227048228072584E-7,1.8266905142545364E-7,1.1416815714090853E-7,{"$f":"AY410+AY411-AY412","v":7.1355098213067833E-8},4.4596936383167396E-8,2.7873085239479622E-8,1.7420678274674763E-8,1.0887923921671727E-8,6.8049524510448293E-9,4.2530952819030185E-9,2.6581845511893867E-9,1.6613653444933666E-9,1.0383533403083541E-9,6.4897083769272134E-10,4.0560677355795082E-10,2.5350423347371926E-10,1.5844014592107455E-10,9.9025091200671596E-11,6.1890682000419741E-11,3.8681676250262338E-11,2.4176047656413961E-11,1.5110029785258725E-11,9.4437686157867027E-12,5.9023553848666892E-12,3.6889721155416802E-12,2.3056075722135501E-12]
[]
[{"$f":"A378","v":"Land & Buildings"}]
["OAV",{"$f":"B378","v":0}]
["Depn Life",{"$f":"C378","v":40}]
["Depn Method",{"$f":"D378","v":"Straight Line"}]
["Depn Rate",{"$f":"IF(B418=\"Straight Line\",1/B417,IF(B418=\"Declining Balance\",1/B417*2,1))","v":2.5000000000000001E-2}]
[]
["Capital Expenditure","2006",{"$f":"B421+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Capex $m (MOD)",{"$f":"Input!J373","v":0},{"$f":"Input!K373","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W424+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC424+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B416","v":0},{"$f":"B428","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"M428","v":0},0,0,0,0,{"$f":"R428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B422","v":0},0,0,0,0,0,0,{"$f":"I422","v":0},{"$f":"J422","v":0},{"$f":"K422","v":0},{"$f":"L422","v":0},{"$f":"M422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"B426*$B419*0.5","v":0},{"$f":"(SUM($B426:B426)+C426*0.5)*$B419","v":0},{"$f":"(SUM($B426:C426)+D426*0.5)*$B419","v":0},{"$f":"(SUM($B426:D426)+E426*0.5)*$B419","v":0},{"$f":"(SUM($B426:E426)+F426*0.5)*$B419","v":0},{"$f":"(SUM($B426:F426)+G426*0.5)*$B419","v":0},{"$f":"(SUM($B426:G426)+H426*0.5)*$B419","v":0},{"$f":"(SUM($B426:H426)+I426*0.5)*$B419","v":0},{"$f":"(SUM($B426:I426)+J426*0.5)*$B419","v":0},{"$f":"(SUM($B426:J426)+K426*0.5)*$B419","v":0},{"$f":"(SUM($B426:K426)+L426*0.5)*$B419","v":0},{"$f":"(SUM($B426:L426)+M426*0.5)*$B419","v":0},{"$f":"(SUM($B426:M426)+N426*0.5)*$B419","v":0},{"$f":"(SUM($B426:N426)+O426*0.5)*$B419","v":0},{"$f":"(SUM($B426:O426)+P426*0.5)*$B419","v":0},{"$f":"(SUM($B426:P426)+Q426*0.5)*$B419","v":0},{"$f":"(SUM($B426:Q426)+R426*0.5)*$B419","v":0},{"$f":"(SUM($B426:R426)+S426*0.5)*$B419","v":0},{"$f":"(SUM($B426:S426)+T426*0.5)*$B419","v":0},{"$f":"(SUM($B426:T426)+U426*0.5)*$B419","v":0},{"$f":"(SUM($B426:U426)+V426*0.5)*$B419","v":0},{"$f":"(SUM($B426:V426)+W426*0.5)*$B419","v":0},{"$f":"IF($B419=1,X426+X425,(X425+X426*0.5)*$B419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUM(C426:AN426)+AO426*0.5+B426*0.5)*$B419","v":0},{"$f":"(SUM(D426:AO426)+AP426*0.5+C426*0.5)*$B419","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]
["Closing Asset Value",{"$f":"B425+B426-B427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S425+S426-S427","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,{"$f":"AY425+AY426-AY427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A379","v":"Other Assets"}]
["OAV",{"$f":"B379","v":0}]
["Depn Life",{"$f":"C379","v":10}]
["Depn Method",{"$f":"D379","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B433=\"Straight Line\",1/B432,IF(B433=\"Declining Balance\",1/B432*2,1))","v":0.2}]
[]
["Capital Expenditure","2006",{"$f":"B436+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Capex $m (MOD)",{"$f":"Input!J374","v":4.5582445840804837},{"$f":"Input!K374","v":3.0650550154529985},0,0,0,0,0,0,0,0,0,0]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W439+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC439+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B431","v":0},{"$f":"B443","v":0},0,0,0,0,0,0,0,0,0,4.1024201256724355,{"$f":"M443","v":6.0404856144456476},4.8323884915565181,3.8659107932452144,3.0927286345961713,2.474182907676937,{"$f":"R443","v":1.9793463261415496},1.5834770609132396,1.2667816487305916,1.0134253189844733,0.81074025518757864,0.64859220415006291,0.51887376332005031,0.41509901065604027,0.33207920852483219,0.26566336681986574,0.21253069345589259,0.17002455476471406,0.13601964381177126,0.10881571504941701,8.7052572039533607E-2,6.9642057631626883E-2,5.5713646105301509E-2,4.457091688424121E-2,3.5656733507392971E-2,2.8525386805914377E-2,2.2820309444731502E-2,1.8256247555785202E-2,1.4604998044628162E-2,1.1683998435702529E-2,9.3471987485620224E-3,7.4777589988496177E-3,5.9822071990796944E-3,4.7857657592637552E-3,3.8286126074110042E-3,3.0628900859288035E-3,2.450312068743043E-3,1.9602496549944344E-3,{"$f":"AX443","v":1.5681997239955475E-3},1.254559779196438E-3,1.0036478233571503E-3,8.0291825868572032E-4,6.423346069485763E-4,5.1386768555886108E-4,4.1109414844708885E-4,3.2887531875767109E-4,2.6310025500613686E-4,2.1048020400490949E-4,1.6838416320392758E-4,1.3470733056314207E-4,1.0776586445051365E-4,8.6212691560410914E-5,6.8970153248328726E-5,5.517612259866298E-5,4.4140898078930383E-5,3.5312718463144308E-5,2.8250174770515445E-5,2.2600139816412355E-5,1.8080111853129884E-5,1.4464089482503907E-5,1.1571271586003125E-5]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B437","v":4.5582445840804837},3.0650550154529985,0,0,0,0,0,{"$f":"I437","v":0},{"$f":"J437","v":0},{"$f":"K437","v":0},{"$f":"L437","v":0},{"$f":"M437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B434=1,B441+B440,B441*$B434*0.5)","v":0},{"$f":"IF($B434=1,C441+C440,(C440+C441*0.5)*$B434)","v":0},0,0,0,0,0,0,0,0,0.45582445840804842,1.1269895266797869,1.2080971228891295,0.9664776983113037,0.77318215864904294,0.61854572691923426,0.49483658153538745,{"$f":"IF($B434=1,S441+S440,(S440+S441*0.5)*$B434)","v":0.39586926522830995},0.31669541218264796,0.25335632974611833,0.20268506379689466,0.16214805103751573,0.12971844083001258,0.10377475266401007,8.3019802131208062E-2,6.6415841704966436E-2,5.3132673363973149E-2,4.2506138691178523E-2,3.4004910952942814E-2,2.7203928762354251E-2,2.1763143009883402E-2,1.7410514407906721E-2,1.3928411526325377E-2,1.1142729221060303E-2,8.9141833768482427E-3,7.1313467014785942E-3,5.7050773611828755E-3,4.5640618889463006E-3,3.6512495111570408E-3,2.9209996089256327E-3,2.336799687140506E-3,1.8694397497124047E-3,1.4955517997699236E-3,1.196441439815939E-3,9.5715315185275105E-4,7.6572252148220088E-4,6.1257801718576075E-4,4.900624137486086E-4,3.9204993099888692E-4,{"$f":"IF($B434=1,AY441+AY440,(AY440+AY441*0.5)*$B434)","v":3.136399447991095E-4},2.5091195583928759E-4,2.0072956467143008E-4,1.6058365173714407E-4,1.2846692138971527E-4,1.0277353711177223E-4,8.2218829689417774E-5,6.5775063751534216E-5,5.2620051001227378E-5,4.2096040800981901E-5,3.3676832640785517E-5,2.6941466112628416E-5,2.1553172890102732E-5,1.7242538312082185E-5,1.3794030649665745E-5,1.1035224519732597E-5,8.8281796157860769E-6,7.0625436926288621E-6,5.6500349541030895E-6,4.5200279632824709E-6,3.6160223706259771E-6,2.8928178965007813E-6,2.3142543172006251E-6]
["Closing Asset Value",{"$f":"B440+B441-B442","v":0},0,0,0,0,0,0,0,0,0,4.1024201256724355,6.0404856144456476,4.8323884915565181,3.8659107932452144,3.0927286345961713,2.474182907676937,1.9793463261415496,{"$f":"S440+S441-S442","v":1.5834770609132396},1.2667816487305916,1.0134253189844733,0.81074025518757864,0.64859220415006291,0.51887376332005031,0.41509901065604027,0.33207920852483219,0.26566336681986574,0.21253069345589259,0.17002455476471406,0.13601964381177126,0.10881571504941701,8.7052572039533607E-2,6.9642057631626883E-2,5.5713646105301509E-2,4.457091688424121E-2,3.5656733507392971E-2,2.8525386805914377E-2,2.2820309444731502E-2,1.8256247555785202E-2,1.4604998044628162E-2,1.1683998435702529E-2,9.3471987485620224E-3,7.4777589988496177E-3,5.9822071990796944E-3,4.7857657592637552E-3,3.8286126074110042E-3,3.0628900859288035E-3,2.450312068743043E-3,1.9602496549944344E-3,1.5681997239955475E-3,{"$f":"AY440+AY441-AY442","v":1.254559779196438E-3},1.0036478233571503E-3,8.0291825868572032E-4,6.423346069485763E-4,5.1386768555886108E-4,4.1109414844708885E-4,3.2887531875767109E-4,2.6310025500613686E-4,2.1048020400490949E-4,1.6838416320392758E-4,1.3470733056314207E-4,1.0776586445051365E-4,8.6212691560410914E-5,6.8970153248328726E-5,5.517612259866298E-5,4.4140898078930383E-5,3.5312718463144308E-5,2.8250174770515445E-5,2.2600139816412355E-5,1.8080111853129884E-5,1.4464089482503907E-5,1.1571271586003125E-5,9.2570172688025002E-6]
[]
[]
[{"$f":"A380","v":"Repairs"}]
["OAV",{"$f":"B380","v":0}]
["Depn Life",{"$f":"C380","v":0}]
["Depn Method",{"$f":"D380","v":"Fully Deductible"}]
["Depn Rate",{"$f":"IF(B449=\"Straight Line\",1/B448,IF(B449=\"Declining Balance\",1/B448*2,1))","v":1}]
[]
["Capital Expenditure","2006",{"$f":"B452+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Capex $m (MOD)",{"$f":"Input!J375","v":0},{"$f":"Input!K375","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W455+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC455+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B447","v":0},{"$f":"B459","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"M459","v":0},0,0,0,0,{"$f":"R459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B453","v":0},0,0,0,0,0,0,{"$f":"I453","v":0},{"$f":"J453","v":0},{"$f":"K453","v":0},{"$f":"L453","v":0},{"$f":"M453","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B450=1,B457+B456,B457*$B450*0.5)","v":0},{"$f":"IF($B450=1,C457+C456,(C456+C457*0.5)*$B450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B450=1,S457+S456,(S456+S457*0.5)*$B450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B450=1,AY457+AY456,(AY456+AY457*0.5)*$B450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value",{"$f":"B456+B457-B458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S456+S457-S458","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,{"$f":"AY456+AY457-AY458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Total Group 5 Asset Class Tax Depreciation"]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W464+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC464+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B395+B410+B425+B440+B456","v":0},0,0,0,0,0,0,0,0,0,0,41.199800481946767,96.528522302023816,85.151366118215378,75.452831037137273,67.083357091535945,59.792248667320791,53.394668102569824,{"$f":"T395+T410+T425+T440+T456","v":47.750430780166681},42.750267571351188,38.306829883900818,34.348721385210922,{"$f":"X395+X410+X425+X440+X456","v":30.816473359670219},27.659778139850157,24.835545034884362,22.306500683674841,20.0401552277952,18.008018701671396,16.184992095494735,14.548883138803827,13.080013303251667,11.760893178114936,10.575950338532849,9.5112984335622492,8.5545393097491509,7.6945920896818469,6.9215445839854457,6.2265234472953859,5.6015802343645458,5.0395910628869967,4.5341680047403861,4.0795806468893714,3.6706865138672002,3.3028692437941087,2.9719835719532353,2.6743063089685144,2.4064926110525025,2.1655369323396472,1.9487381275244253,1.7536682395724943,1.5781445642466021,1.4202046322213699,1.2780837919527397,1.1501951132664987,1.0351113636884675,0.93154883755688567,0.83835284251499043,0.75448466956201432,0.6790098918493116,0.61108785418710443,0.54996223006652645,0.4949525361483505,0.44544650583552853,0.400893233913106,0.3607970134628995,0.32471179447711779,0.29223620092257818,0.26300904954783666,0.23670531956892751,0.21303252759389787,0.19172746682072572,0.17255327372808174]
["Capital Expenditure",{"$f":"B396+B411+B426+B441+B457","v":0},0,0,0,0,0,0,0,0,0,44.042259351798457,64.330545514007596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depreciation",{"$f":"B397+B412+B427+B442+B458","v":0},0,0,0,0,0,0,0,0,0,2.842458869851697,9.0018236939305396,11.377156183808438,9.6985350810781217,8.3694739456013316,7.2911084242151372,6.397580564750978,{"$f":"S397+S412+S427+S442+S458","v":5.6442373224031401},{"$f":"T397+T412+T427+T442+T458","v":5.0001632088154944},{"$f":"U397+U412+U427+U442+U458","v":4.4434376874503663},{"$f":"V397+V412+V427+V442+V458","v":3.9581084986898971},{"$f":"W397+W412+W427+W442+W458","v":3.5322480255407052},{"$f":"X397+X412+X427+X442+X458","v":3.1566952198200626},2.8242331049657925,2.5290443512095226,2.2663454558796441,2.0321365261238045,1.8230266061766651,1.6361089566909046,1.4688698355521601,1.3191201251367335,1.1849428395820873,1.064651904970598,0.95675912381309924,0.85994722006730429,0.77304750569640224,0.69502113669005983,0.62494321293083921,0.56198917147755023,0.5054230581466107,0.45458735785101395,0.40889413302217165,0.3678172700730914,0.33088567184087286,0.29767726298472114,0.26781369791601212,0.24095567871285531,0.21679880481522165,0.19506988795193114,0.17552367532589219,0.15793993202523188,0.14212084026863023,0.12788867868624101,0.11508374957803126,0.10356252613158172,9.3195995041895213E-2,8.3868172952976008E-2,7.547477771270282E-2,6.7922037662207113E-2,6.1125624120578009E-2,5.5009693918175943E-2,4.9506030312821969E-2,4.4553271922422567E-2,4.0096220450206478E-2,3.6085218985781722E-2,3.2475593554539613E-2,2.9227151374741595E-2,2.6303729978909129E-2,2.3672791975029653E-2,2.1305060773172138E-2,1.9174193092643971E-2,1.7256484500981245E-2]
["Closing Asset Value",{"$f":"B465+B466-B467","v":0},0,0,0,0,0,0,0,0,0,41.19980048194676,96.528522302023816,85.151366118215378,75.452831037137258,67.083357091535945,59.792248667320806,53.39466810256981,{"$f":"S465+S466-S467","v":47.750430780166681},{"$f":"T465+T466-T467","v":42.750267571351188},{"$f":"U465+U466-U467","v":38.306829883900818},{"$f":"V465+V466-V467","v":34.348721385210922},{"$f":"W465+W466-W467","v":30.816473359670216},{"$f":"X465+X466-X467","v":27.659778139850157},24.835545034884365,22.306500683674841,20.040155227795196,18.008018701671396,16.184992095494732,14.548883138803831,13.080013303251667,11.760893178114934,10.575950338532849,9.511298433562251,8.5545393097491491,7.6945920896818469,6.9215445839854448,6.2265234472953859,5.6015802343645467,5.0395910628869958,4.5341680047403861,4.0795806468893723,3.6706865138671998,3.3028692437941087,2.9719835719532357,2.674306308968514,2.4064926110525025,2.1655369323396472,1.9487381275244255,1.7536682395724941,1.5781445642466021,1.4202046322213702,1.2780837919527397,1.1501951132664987,1.0351113636884675,0.93154883755688578,0.83835284251499043,0.75448466956201443,0.67900989184931149,0.61108785418710454,0.54996223006652645,0.4949525361483505,0.44544650583552853,0.40089323391310594,0.3607970134628995,0.32471179447711779,0.29223620092257818,0.2630090495478366,0.23670531956892754,0.21303252759389785,0.19172746682072572,0.17255327372808174,0.1552967892271005]
[]
[]
[]
[]
["TAX DEPRECIATION - GROUP 6 ASSET CLASS"]
[]
["Group 6\nAsset Class","OAV $m\n(MOD)","Depn\nLife","Depn\nMethod"]
["Mains & Services",0,{"$f":"Input!F381","v":20},{"$f":"Input!G381","v":"Declining Balance"}]
["Meters Domestic",{"$f":"B476","v":0},{"$f":"Input!F382","v":4},{"$f":"Input!G382","v":"Declining Balance"}]
["Meters Industrial & Commercial",{"$f":"B477","v":0},{"$f":"Input!F383","v":15},{"$f":"Input!G383","v":"Declining Balance"}]
["Land & Buildings",{"$f":"B478","v":0},{"$f":"Input!F384","v":40},{"$f":"Input!G384","v":"Straight Line"}]
["Other Assets",{"$f":"B479","v":0},{"$f":"Input!F385","v":10},{"$f":"Input!G385","v":"Declining Balance"}]
["Repairs",{"$f":"B479","v":0},{"$f":"Input!F386","v":0},{"$f":"Input!G386","v":"Fully Deductible"}]
[null,{"$f":"SUM(B476:B481)","v":0}]
[]
["Tax Depreciation Schedule $m (MOD)"]
[]
[{"$f":"A476","v":"Mains & Services"}]
["OAV",{"$f":"B476","v":0}]
["Depn Life",{"$f":"C476","v":20}]
["Depn Method",{"$f":"D476","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B489=\"Straight Line\",1/B488,IF(B489=\"Declining Balance\",1/B488*2,1))","v":0.1}]
[]
["Capital Expenditure","2006",{"$f":"B492+1","v":2007},2008,2009,2010,2011,2012]
["Capex $m (MOD)",0,0,{"$f":"Input!J381","v":59.211890970858022},{"$f":"Input!K381","v":57.896347286586106},{"$f":"Input!L381","v":60.660005342898572},{"$f":"Input!M381","v":69.602472599798844},{"$f":"Input!N381","v":62.758352840782877}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W495+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC495+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B487","v":0},{"$f":"B499","v":0},0,0,0,0,0,0,0,0,0,0,0,56.251296422315122,105.62769670234042,152.69193210786,203.54508786688288,{"$f":"R499","v":242.8110142789383},218.52991285104446,196.67692156594001,177.00922940934601,159.30830646841142,143.37747582157027,129.03972823941325,116.13575541547192,104.52217987392473,94.069961886532255,84.662965697879031,76.196669128091131,68.577002215282022,61.719301993753817,55.547371794378435,49.992634614940592,44.993371153446532,40.49403403810188,36.444630634291691,32.80016757086252,29.520150813776269,26.568135732398641,23.911322159158779,21.520189943242901,19.36817094891861,17.431353854026749,15.688218468624074,14.119396621761666,12.7074569595855,11.43671126362695,10.293040137264255,9.2637361235378286,{"$f":"AX499","v":8.337362511184045},7.5036262600656407,6.7532636340590768,6.0779372706531696,5.4701435435878523,4.9231291892290674,4.4308162703061607,3.9877346432755445,3.58896117894799,3.2300650610531911,2.9070585549478718,2.6163526994530848,2.3547174295077764,2.1192456865569986,1.9073211179012988,1.7165890061111688,1.5449301055000519,1.3904370949500469,1.2513933854550421,1.1262540469095379,1.0136286422185841,0.91226577799672559,0.82103920019705301]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B493","v":0},0,59.211890970858022,57.896347286586106,60.660005342898572,69.602472599798844,62.758352840782877,{"$f":"I493","v":0},{"$f":"J493","v":0},{"$f":"K493","v":0},{"$f":"L493","v":0},{"$f":"M493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B490=1,B497+B496,B497*$B490*0.5)","v":0},{"$f":"IF($B490=1,C497+C496,(C496+C497*0.5)*$B490)","v":0},{"$f":"IF($B490=1,D497+D496,(D496+D497*0.5)*$B490)","v":0},0,0,0,0,0,0,0,0,0,2.9605945485429013,8.5199470065608178,13.59576993737897,18.749316840775943,23.492426428727434,{"$f":"IF($B490=1,S497+S496,(S496+S497*0.5)*$B490)","v":24.28110142789383},21.852991285104448,19.667692156594001,17.7009229409346,15.930830646841143,14.337747582157029,12.903972823941325,11.613575541547192,10.452217987392473,9.4069961886532258,8.4662965697879038,7.6196669128091132,6.8577002215282024,6.1719301993753817,5.5547371794378435,4.9992634614940599,4.4993371153446535,4.0494034038101878,3.6444630634291695,3.2800167570862522,2.9520150813776271,2.6568135732398641,2.3911322159158779,2.15201899432429,1.936817094891861,1.743135385402675,1.5688218468624076,1.4119396621761666,1.2707456959585501,1.1436711263626951,1.0293040137264255,0.9263736123537829,{"$f":"IF($B490=1,AY497+AY496,(AY496+AY497*0.5)*$B490)","v":0.83373625111840455},0.75036262600656412,0.67532636340590768,0.60779372706531698,0.5470143543587852,0.49231291892290674,0.4430816270306161,0.39877346432755445,0.35889611789479903,0.32300650610531911,0.29070585549478717,0.2616352699453085,0.23547174295077766,0.21192456865569986,0.19073211179012989,0.17165890061111688,0.15449301055000519,0.13904370949500469,0.12513933854550421,0.11262540469095379,0.10136286422185842,9.1226577799672567E-2,8.2103920019705304E-2]
["Closing Asset Value",{"$f":"B496+B497-B498","v":0},0,0,0,0,0,0,0,0,0,0,0,56.251296422315122,105.62769670234042,152.69193210786,203.54508786688288,242.8110142789383,{"$f":"S496+S497-S498","v":218.52991285104446},196.67692156594001,177.00922940934601,159.30830646841142,143.37747582157027,129.03972823941325,116.13575541547192,104.52217987392473,94.069961886532255,84.662965697879031,76.196669128091131,68.577002215282022,61.719301993753817,55.547371794378435,49.992634614940592,44.993371153446532,40.49403403810188,36.444630634291691,32.80016757086252,29.520150813776269,26.568135732398641,23.911322159158779,21.520189943242901,19.36817094891861,17.431353854026749,15.688218468624074,14.119396621761666,12.7074569595855,11.43671126362695,10.293040137264255,9.2637361235378286,8.337362511184045,{"$f":"AY496+AY497-AY498","v":7.5036262600656407},6.7532636340590768,6.0779372706531696,5.4701435435878523,4.9231291892290674,4.4308162703061607,3.9877346432755445,3.58896117894799,3.2300650610531911,2.9070585549478718,2.6163526994530848,2.3547174295077764,2.1192456865569986,1.9073211179012988,1.7165890061111688,1.5449301055000519,1.3904370949500469,1.2513933854550421,1.1262540469095379,1.0136286422185841,0.91226577799672559,0.82103920019705301,0.73893528017734766]
[]
[{"$f":"A477","v":"Meters Domestic"}]
["OAV",{"$f":"B477","v":0}]
["Depn Life",{"$f":"C477","v":4}]
["Depn Method",{"$f":"D477","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B504=\"Straight Line\",1/B503,IF(B504=\"Declining Balance\",1/B503*1.5,1))","v":0.375}]
[]
["Capital Expenditure","2006",{"$f":"B507+1","v":2007},2008,2009,2010,2011,2012]
["Capex $m (MOD)",0,0,{"$f":"Input!J382","v":4.6922679479028426},{"$f":"Input!K382","v":1.451878365155348},{"$f":"Input!L382","v":1.7739286433404919},{"$f":"Input!M382","v":2.0780658634756519},{"$f":"Input!N382","v":9.1869882933071381}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W510+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC510+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B502","v":0},{"$f":"B514","v":0},0,0,0,0,0,0,0,0,0,0,0,3.8124677076710594,3.5624434889831327,3.6678442033286078,3.9808311411543476,{"$f":"R514","v":9.9524474515335157},6.2202796572084473,3.8876747857552796,2.42979674109705,1.5186229631856563,0.94913935199103516,0.59321209499439698,0.37075755937149812,0.23172347460718634,0.14482717162949146,9.0516982268432161E-2,5.6573113917770104E-2,3.5358196198606313E-2,2.2098872624128945E-2,1.3811795390080591E-2,8.6323721188003699E-3,5.3952325742502314E-3,3.3720203589063945E-3,2.1075127243164963E-3,1.3171954526978102E-3,8.2324715793613134E-4,5.1452947371008213E-4,3.2158092106880133E-4,2.0098807566800082E-4,1.256175472925005E-4,7.8510967057812822E-5,4.906935441113301E-5,3.0668346506958135E-5,1.9167716566848834E-5,1.1979822854280521E-5,7.4873892839253258E-6,4.6796183024533284E-6,{"$f":"AX514","v":2.9247614390333302E-6},1.8279758993958315E-6,1.1424849371223945E-6,7.1405308570149663E-7,4.4628317856343539E-7,2.7892698660214709E-7,1.7432936662634193E-7,1.089558541414637E-7,6.8097408838414812E-8,4.2560880524009258E-8,2.6600550327505785E-8,1.6625343954691118E-8,1.0390839971681949E-8,6.4942749823012177E-9,4.0589218639382606E-9,2.5368261649614128E-9,1.585516353100883E-9,9.9094772068805189E-10,6.1934232543003245E-10,3.870889533937703E-10,2.4193059587110646E-10,1.5120662241944154E-10,9.4504139012150962E-11]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B508","v":0},0,4.6922679479028426,1.451878365155348,1.7739286433404919,2.0780658634756519,9.1869882933071381,{"$f":"I508","v":0},{"$f":"J508","v":0},{"$f":"K508","v":0},{"$f":"L508","v":0},{"$f":"M508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B505=1,B512+B511,B512*$B505*0.5)","v":0},{"$f":"IF($B505=1,C512+C511,(C511+C512*0.5)*$B505)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B505=1,N512+N511,(N511+N512*0.5)*$B505)","v":0.87980024023178305},1.7019025838432751,1.668527928995017,1.7650789256499126,3.2153719829279686,{"$f":"IF($B505=1,S512+S511,(S511+S512*0.5)*$B505)","v":3.7321677943250684},2.3326048714531677,1.4578780446582298,0.91117377791139376,0.5694836111946211,0.35592725699663819,0.22245453562289885,0.13903408476431178,8.6896302977694878E-2,5.4310189361059302E-2,3.3943868350662057E-2,2.1214917719163791E-2,1.3259323574477368E-2,8.2870772340483539E-3,5.1794232712802212E-3,3.2371395445501385E-3,2.0232122153438369E-3,1.264507634589898E-3,7.9031727161868611E-4,4.9394829476167885E-4,3.0871768422604926E-4,1.929485526412808E-4,1.205928454008005E-4,7.5370528375500313E-5,4.7106580234687689E-5,2.9441612646679808E-5,1.8401007904174879E-5,1.1500629940109301E-5,7.1878937125683128E-6,4.4924335703551948E-6,2.8077709814719974E-6,1.7548568634199981E-6,{"$f":"IF($B505=1,AY512+AY511,(AY511+AY512*0.5)*$B505)","v":1.0967855396374988E-6},6.8549096227343682E-7,4.2843185142089795E-7,2.6776990713806124E-7,1.6735619196128828E-7,1.0459761997580516E-7,6.5373512484878231E-8,4.0858445303048887E-8,2.5536528314405555E-8,1.5960330196503472E-8,9.9752063728146691E-9,6.2345039830091692E-9,3.896564989380731E-9,2.4353531183629567E-9,1.5220956989768477E-9,9.5130981186052987E-10,5.9456863241283109E-10,3.7160539525801943E-10,2.3225337203626216E-10,1.4515835752266386E-10,9.0723973451664923E-11,5.6702483407290577E-11,3.5439052129556612E-11]
["Closing Asset Value",{"$f":"B511+B512-B513","v":0},0,0,0,0,0,0,0,0,0,0,0,3.8124677076710594,3.5624434889831327,3.6678442033286078,3.9808311411543476,9.9524474515335157,{"$f":"S511+S512-S513","v":6.2202796572084473},3.8876747857552796,2.42979674109705,1.5186229631856563,0.94913935199103516,0.59321209499439698,0.37075755937149812,0.23172347460718634,0.14482717162949146,9.0516982268432161E-2,5.6573113917770104E-2,3.5358196198606313E-2,2.2098872624128945E-2,1.3811795390080591E-2,8.6323721188003699E-3,5.3952325742502314E-3,3.3720203589063945E-3,2.1075127243164963E-3,1.3171954526978102E-3,8.2324715793613134E-4,5.1452947371008213E-4,3.2158092106880133E-4,2.0098807566800082E-4,1.256175472925005E-4,7.8510967057812822E-5,4.906935441113301E-5,3.0668346506958135E-5,1.9167716566848834E-5,1.1979822854280521E-5,7.4873892839253258E-6,4.6796183024533284E-6,2.9247614390333302E-6,{"$f":"AY511+AY512-AY513","v":1.8279758993958315E-6},1.1424849371223945E-6,7.1405308570149663E-7,4.4628317856343539E-7,2.7892698660214709E-7,1.7432936662634193E-7,1.089558541414637E-7,6.8097408838414812E-8,4.2560880524009258E-8,2.6600550327505785E-8,1.6625343954691118E-8,1.0390839971681949E-8,6.4942749823012177E-9,4.0589218639382606E-9,2.5368261649614128E-9,1.585516353100883E-9,9.9094772068805189E-10,6.1934232543003245E-10,3.870889533937703E-10,2.4193059587110646E-10,1.5120662241944154E-10,9.4504139012150962E-11,5.9065086882594349E-11]
[]
[{"$f":"A478","v":"Meters Industrial & Commercial"}]
["OAV",{"$f":"B478","v":0}]
["Depn Life",{"$f":"C478","v":15}]
["Depn Method",{"$f":"D478","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B519=\"Straight Line\",1/B518,IF(B519=\"Declining Balance\",1/B518*2,1))","v":0.13333333333333333}]
[]
["Capital Expenditure","2006",{"$f":"B522+1","v":2007},2008,2009,2010,2011,2012]
["Capex $m (MOD)",0,0,{"$f":"Input!J383","v":0.57777678206498317},{"$f":"Input!K383","v":0.38594235023116846},{"$f":"Input!L383","v":0.19710318259338794},{"$f":"Input!M383","v":0.54711373980200206},{"$f":"Input!N383","v":2.988887597563239}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W525+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC525+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B517","v":0},{"$f":"B529","v":0},0,0,0,0,0,0,0,0,0,0,0,0.53925832992731759,0.82757007948609906,0.90119037264178115,1.2916711467714121,{"$f":"R529","v":3.9090767515942466},3.3878665180483472,2.9361509823085674,2.5446641846674249,2.2053756267117683,1.9113255431501992,1.6564821373968392,1.435617852410594,1.2442021387558482,1.0783085202550684,0.93453405088772601,0.80992951076936248,0.70193890933344749,0.60834705475565454,0.52723411412156729,0.45693623223869162,0.39601140127353274,0.34320988110372835,0.29744856362323124,0.25778875514013377,0.22341692112144929,0.19362799830525604,0.16781093186455523,0.1454361409492812,0.12604465548937704,0.10923870142412677,9.4673541234243194E-2,8.2050402403010772E-2,7.1110348749276006E-2,6.1628968916039209E-2,5.3411773060567311E-2,4.6290203319158334E-2,{"$f":"AX529","v":4.0118176209937226E-2},3.4769086048612265E-2,3.0133207908797296E-2,2.6115446854290989E-2,2.2633387273718858E-2,1.9615602303889677E-2,1.7000188663371052E-2,1.4733496841588246E-2,1.2769030596043146E-2,1.1066493183237394E-2,9.5909607588057413E-3,8.3121659909649766E-3,7.2038771921696465E-3,6.2433602332136939E-3,5.4109122021185349E-3,4.6894572418360635E-3,4.0641962762579219E-3,3.5223034394235323E-3,3.0526629808337279E-3,2.6456412500558977E-3,2.2928890833817778E-3,1.9871705389308742E-3,1.7222144670734243E-3]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B523","v":0},0,0.57777678206498317,0.38594235023116846,0.19710318259338794,0.54711373980200206,2.988887597563239,{"$f":"I523","v":0},{"$f":"J523","v":0},{"$f":"K523","v":0},{"$f":"L523","v":0},{"$f":"M523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B520=1,B527+B526,(B526+B527*0.5)*$B520)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B520=1,N527+N526,(N526+N527*0.5)*$B520)","v":3.8518452137665547E-2},{"$f":"IF($B520=1,O527+O526,(O526+O527*0.5)*$B520)","v":9.7630600672386908E-2},0.12348288943770575,0.15663296567237098,0.37148199274040422,0.52121023354589957,0.45171553573977963,0.3914867976411423,0.33928855795565666,0.29405008356156909,{"$f":"IF($B520=1,X527+X526,(X526+X527*0.5)*$B520)","v":0.2548434057533599},0.22086428498624522,0.19141571365474586,0.16589361850077974,0.14377446936734245,0.12460454011836347,0.10799060143591499,9.3591854577792996E-2,8.1112940634087277E-2,7.029788188287564E-2,6.0924830965158883E-2,5.2801520169804363E-2,4.576131748049711E-2,3.9659808483097497E-2,3.4371834018684502E-2,2.9788922816193237E-2,2.5817066440700805E-2,2.2374790915274029E-2,1.939148545990416E-2,1.6805954065250272E-2,1.456516018988357E-2,1.2623138831232426E-2,1.0940053653734769E-2,9.4813798332368006E-3,8.2171958554718948E-3,7.1215697414089745E-3,6.1720271092211114E-3,5.3490901613249637E-3,4.6358781398149682E-3,4.0177610545063065E-3,3.4820595805721316E-3,3.0177849698291809E-3,{"$f":"IF($B520=1,BD527+BD526,(BD526+BD527*0.5)*$B520)","v":2.6154136405186234E-3},2.2666918217828071E-3,1.9644662455450992E-3,1.7025374128057527E-3,1.4755324244316525E-3,1.2787947678407656E-3,1.1082887987953303E-3,9.6051695895595286E-4,8.3244803109515917E-4,7.2145496028247133E-4,6.2526096557814184E-4,5.4189283683438953E-4,4.6964045858980432E-4,4.0702173077783037E-4,3.5275216667411967E-4,3.057185444509037E-4,2.649560718574499E-4,2.296285956097899E-4]
["Closing Asset Value",{"$f":"B526+B527-B528","v":0},0,0,0,0,0,0,0,0,0,0,0,0.53925832992731759,0.82757007948609906,0.90119037264178115,1.2916711467714121,3.9090767515942466,{"$f":"S526+S527-S528","v":3.3878665180483472},2.9361509823085674,2.5446641846674249,2.2053756267117683,1.9113255431501992,1.6564821373968392,1.435617852410594,1.2442021387558482,1.0783085202550684,0.93453405088772601,0.80992951076936248,0.70193890933344749,0.60834705475565454,0.52723411412156729,0.45693623223869162,0.39601140127353274,0.34320988110372835,0.29744856362323124,0.25778875514013377,0.22341692112144929,0.19362799830525604,0.16781093186455523,0.1454361409492812,0.12604465548937704,0.10923870142412677,9.4673541234243194E-2,8.2050402403010772E-2,7.1110348749276006E-2,6.1628968916039209E-2,5.3411773060567311E-2,4.6290203319158334E-2,4.0118176209937226E-2,{"$f":"AY526+AY527-AY528","v":3.4769086048612265E-2},3.0133207908797296E-2,2.6115446854290989E-2,2.2633387273718858E-2,1.9615602303889677E-2,1.7000188663371052E-2,1.4733496841588246E-2,1.2769030596043146E-2,1.1066493183237394E-2,9.5909607588057413E-3,8.3121659909649766E-3,7.2038771921696465E-3,6.2433602332136939E-3,5.4109122021185349E-3,4.6894572418360635E-3,4.0641962762579219E-3,3.5223034394235323E-3,3.0526629808337279E-3,2.6456412500558977E-3,2.2928890833817778E-3,1.9871705389308742E-3,1.7222144670734243E-3,1.4925858714636344E-3]
[]
[{"$f":"A479","v":"Land & Buildings"}]
["OAV",{"$f":"B479","v":0}]
["Depn Life",{"$f":"C479","v":40}]
["Depn Method",{"$f":"D479","v":"Straight Line"}]
["Depn Rate",{"$f":"IF(B534=\"Straight Line\",1/B533,IF(B534=\"Declining Balance\",1/B533*2,1))","v":2.5000000000000001E-2}]
[]
["Capital Expenditure","2006",{"$f":"B537+1","v":2007},2008,2009,2010,2011,2012]
["Capex $m (MOD)",0,0,{"$f":"Input!J384","v":0},{"$f":"Input!K384","v":0},{"$f":"Input!L384","v":0},{"$f":"Input!M384","v":0},{"$f":"Input!N384","v":0}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W540+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC540+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B532","v":0},{"$f":"B544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B538","v":0},0,0,0,0,0,0,{"$f":"I538","v":0},{"$f":"J538","v":0},{"$f":"K538","v":0},{"$f":"L538","v":0},{"$f":"M538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"B542*$B535*0.5","v":0},{"$f":"(SUM($B542:B542)+C542*0.5)*$B535","v":0},{"$f":"(SUM($B542:C542)+D542*0.5)*$B535","v":0},{"$f":"(SUM($B542:D542)+E542*0.5)*$B535","v":0},{"$f":"(SUM($B542:E542)+F542*0.5)*$B535","v":0},{"$f":"(SUM($B542:F542)+G542*0.5)*$B535","v":0},{"$f":"(SUM($B542:G542)+H542*0.5)*$B535","v":0},{"$f":"(SUM($B542:H542)+I542*0.5)*$B535","v":0},{"$f":"(SUM($B542:I542)+J542*0.5)*$B535","v":0},{"$f":"(SUM($B542:J542)+K542*0.5)*$B535","v":0},{"$f":"(SUM($B542:K542)+L542*0.5)*$B535","v":0},{"$f":"(SUM($B542:L542)+M542*0.5)*$B535","v":0},{"$f":"(SUM($B542:M542)+N542*0.5)*$B535","v":0},{"$f":"(SUM($B542:N542)+O542*0.5)*$B535","v":0},{"$f":"(SUM($B542:O542)+P542*0.5)*$B535","v":0},{"$f":"(SUM($B542:P542)+Q542*0.5)*$B535","v":0},{"$f":"(SUM($B542:Q542)+R542*0.5)*$B535","v":0},{"$f":"(SUM($B542:R542)+S542*0.5)*$B535","v":0},{"$f":"(SUM($B542:S542)+T542*0.5)*$B535","v":0},{"$f":"(SUM($B542:T542)+U542*0.5)*$B535","v":0},{"$f":"(SUM($B542:U542)+V542*0.5)*$B535","v":0},{"$f":"(SUM($B542:V542)+W542*0.5)*$B535","v":0},{"$f":"IF($B535=1,X542+X541,(X541+X542*0.5)*$B535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUM(C542:AN542)+AO542*0.5+B542*0.5)*$B535","v":0},{"$f":"(SUM(D542:AO542)+AP542*0.5+C542*0.5)*$B535","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]
["Closing Asset Value",{"$f":"B541+B542-B543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S541+S542-S543","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,{"$f":"AY541+AY542-AY543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A480","v":"Other Assets"}]
["OAV",{"$f":"B480","v":0}]
["Depn Life",{"$f":"C480","v":10}]
["Depn Method",{"$f":"D480","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B549=\"Straight Line\",1/B548,IF(B549=\"Declining Balance\",1/B548*2,1))","v":0.2}]
[]
["Capital Expenditure","2006",{"$f":"B552+1","v":2007},2008,2009,2010,2011,2012]
["Capex $m (MOD)",0,0,{"$f":"Input!J385","v":2.1200392503905001},{"$f":"Input!K385","v":10.768895467419796},{"$f":"Input!L385","v":9.5210649168493848},{"$f":"Input!M385","v":10.616489976537958},{"$f":"Input!N385","v":5.3672238411548729}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W555+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC555+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B547","v":0},{"$f":"B559","v":0},0,0,0,0,0,0,0,0,0,0,0,1.9080353253514502,11.218434180958976,17.543705769931627,23.58980559482946,{"$f":"R559","v":23.702345932902951},18.961876746322361,15.169501397057889,12.135601117646312,9.7084808941170486,7.7667847152936389,6.2134277722349109,4.9707422177879286,3.9765937742303428,3.181275019384274,2.5450200155074194,2.0360160124059354,1.6288128099247483,1.3030502479397987,1.042440198351839,0.83395215868147121,0.66716172694517695,0.53372938155614158,0.42698350524491324,0.34158680419593057,0.27326944335674447,0.21861555468539556,0.17489244374831645,0.13991395499865317,0.11193116399892253,8.954493119913802E-2,7.1635944959310416E-2,5.7308755967448333E-2,4.5847004773958665E-2,3.6677603819166932E-2,2.9342083055333545E-2,2.3473666444266836E-2,{"$f":"AX559","v":1.8778933155413468E-2},1.5023146524330774E-2,1.2018517219464619E-2,9.6148137755716952E-3,7.6918510204573558E-3,6.1534808163658848E-3,4.9227846530927079E-3,3.9382277224741663E-3,3.150582177979333E-3,2.5204657423834663E-3,2.0163725939067729E-3,1.6130980751254183E-3,1.2904784601003346E-3,1.0323827680802677E-3,8.2590621446421413E-4,6.6072497157137133E-4,5.2857997725709702E-4,4.228639818056776E-4,3.382911854445421E-4,2.7063294835563369E-4,2.1650635868450694E-4,1.7320508694760556E-4,1.3856406955808445E-4]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B553","v":0},0,2.1200392503905001,10.768895467419796,9.5210649168493848,10.616489976537958,5.3672238411548729,{"$f":"I553","v":0},{"$f":"J553","v":0},{"$f":"K553","v":0},{"$f":"L553","v":0},{"$f":"M553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B550=1,B557+B556,B557*$B550*0.5)","v":0},{"$f":"IF($B550=1,C557+C556,(C556+C557*0.5)*$B550)","v":0},0,0,0,0,0,0,0,0,0,0,0.21200392503905002,1.4584966118122697,3.1957933278767339,4.5703901516401215,5.2546835030813801,{"$f":"IF($B550=1,S557+S556,(S556+S557*0.5)*$B550)","v":4.7404691865805901},3.7923753492644723,3.0339002794115779,2.4271202235292626,1.9416961788234097,1.553356943058728,1.2426855544469824,0.9941484435575858,0.79531875484606862,0.63625500387685485,0.50900400310148386,0.40720320248118713,0.32576256198494968,0.26061004958795975,0.2084880396703678,0.16679043173629426,0.13343234538903539,0.10674587631122832,8.5396701048982657E-2,6.8317360839186117E-2,5.4653888671348898E-2,4.3723110937079118E-2,3.4978488749663292E-2,2.7982790999730636E-2,2.2386232799784508E-2,1.7908986239827604E-2,1.4327188991862083E-2,1.1461751193489668E-2,9.1694009547917329E-3,7.3355207638333871E-3,5.8684166110667089E-3,4.6947332888533679E-3,{"$f":"IF($B550=1,AY557+AY556,(AY556+AY557*0.5)*$B550)","v":3.7557866310826936E-3},3.0046293048661549E-3,2.4037034438929242E-3,1.9229627551143392E-3,1.5383702040914712E-3,1.230696163273177E-3,9.8455693061854158E-4,7.8764554449483335E-4,6.3011643559586668E-4,5.0409314847669323E-4,4.0327451878135459E-4,3.2261961502508371E-4,2.5809569202006692E-4,2.0647655361605353E-4,1.6518124289284283E-4,1.3214499431427428E-4,1.0571599545141941E-4,8.4572796361135526E-5,6.7658237088908424E-5,5.4126589671126743E-5,4.330127173690139E-5,3.4641017389521114E-5,2.7712813911616891E-5]
["Closing Asset Value",{"$f":"B556+B557-B558","v":0},0,0,0,0,0,0,0,0,0,0,0,1.9080353253514502,11.218434180958976,17.543705769931627,23.58980559482946,23.702345932902951,{"$f":"S556+S557-S558","v":18.961876746322361},15.169501397057889,12.135601117646312,9.7084808941170486,7.7667847152936389,6.2134277722349109,4.9707422177879286,3.9765937742303428,3.181275019384274,2.5450200155074194,2.0360160124059354,1.6288128099247483,1.3030502479397987,1.042440198351839,0.83395215868147121,0.66716172694517695,0.53372938155614158,0.42698350524491324,0.34158680419593057,0.27326944335674447,0.21861555468539556,0.17489244374831645,0.13991395499865317,0.11193116399892253,8.954493119913802E-2,7.1635944959310416E-2,5.7308755967448333E-2,4.5847004773958665E-2,3.6677603819166932E-2,2.9342083055333545E-2,2.3473666444266836E-2,1.8778933155413468E-2,{"$f":"AY556+AY557-AY558","v":1.5023146524330774E-2},1.2018517219464619E-2,9.6148137755716952E-3,7.6918510204573558E-3,6.1534808163658848E-3,4.9227846530927079E-3,3.9382277224741663E-3,3.150582177979333E-3,2.5204657423834663E-3,2.0163725939067729E-3,1.6130980751254183E-3,1.2904784601003346E-3,1.0323827680802677E-3,8.2590621446421413E-4,6.6072497157137133E-4,5.2857997725709702E-4,4.228639818056776E-4,3.382911854445421E-4,2.7063294835563369E-4,2.1650635868450694E-4,1.7320508694760556E-4,1.3856406955808445E-4,1.1085125564646756E-4]
[]
[{"$f":"A481","v":"Repairs"}]
["OAV",{"$f":"B481","v":0}]
["Depn Life",{"$f":"C481","v":0}]
["Depn Method",{"$f":"D481","v":"Fully Deductible"}]
["Depn Rate",{"$f":"IF(B564=\"Straight Line\",1/B563,IF(B564=\"Declining Balance\",1/B563*2,1))","v":1}]
[]
["Capital Expenditure","2006",{"$f":"B567+1","v":2007},2008,2009,2010,2011,2012]
["Capex $m (MOD)",0,0,{"$f":"Input!J386","v":0},{"$f":"Input!K386","v":0},{"$f":"Input!L386","v":0},{"$f":"Input!M386","v":0},{"$f":"Input!N386","v":0}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W570+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC570+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B562","v":0},{"$f":"B574","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R574","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX574","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B568","v":0},0,0,0,0,0,0,{"$f":"I568","v":0},{"$f":"J568","v":0},{"$f":"K568","v":0},{"$f":"L568","v":0},{"$f":"M568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B565=1,B572+B571,B572*$B565*0.5)","v":0},{"$f":"IF($B565=1,C572+C571,(C571+C572*0.5)*$B565)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B565=1,S572+S571,(S571+S572*0.5)*$B565)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B565=1,AY572+AY571,(AY571+AY572*0.5)*$B565)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value",{"$f":"B571+B572-B573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S571+S572-S573","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,{"$f":"AY571+AY572-AY573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Total Group 6 Asset Class Tax Depreciation"]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W579+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC579+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B496+B511+B526+B541+B556+B571","v":0},{"$f":"C496+C511+C526+C541+C556+C571","v":0},0,0,0,0,0,0,0,0,0,0,0,62.511057785264946,121.23614445176862,174.80467245376201,232.40739574963811,{"$f":"S496+S511+S526+S541+S556+S571","v":280.37488441496902},247.09993577262361,218.67024873106175,194.11929145275678,172.74078595242591,{"$f":"X496+X511+X526+X541+X556+X571","v":154.00472543200516},137.50285024403939,122.91287304504193,109.97469926151811,98.474372597801079,88.233036746542595,79.099187765184197,70.943112130738825,63.652798169073399,57.130857902241928,51.292155377979554,46.061939514239491,41.374345321120657,37.171170215884153,33.40086032565128,30.017660425412398,26.980893814863002,24.254347115692717,21.805741027266507,19.606272385954203,17.630215997617071,15.854577024172038,14.258786448478633,12.824433480825302,11.535029816185011,10.375801480769439,9.3335046729195543,8.3962625453108348,7.5534203206144834,6.7954165016722756,6.1136682453361182,5.5004692281652066,4.9488985512763088,4.4527394179519915,4.006406476795461,3.6048808598194215,3.2436520625396925,2.9186659149011343,2.6262779801445189,2.3632117955508867,2.1265214360525673,1.9135579403768035,1.7219391908614023,1.5495228833390835,1.3943822633622238,1.2547843402406627,1.1291703214950386,1.0161380379025811,0.91442615377381065,0.82289997882818866]
["Capital Expenditure",{"$f":"B497+B512+B527+B542+B557+B572","v":0},0,0,0,0,0,0,0,0,0,0,0,66.601974951216349,70.503063469392416,72.152102085681832,82.844142179614465,80.301452572808117,0,0,0,0,0,{"$f":"X497+X512+X527+X542+X557+X572","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depreciation",0,0,0,0,0,0,0,0,0,0,0,0,4.0909171659514003,11.77797680288875,18.583574083688426,25.241418883738351,32.333963907477184,33.274948642345393,28.429687041561866,24.550957278304953,21.378505500330913,18.736060520420743,{"$f":"X498+X513+X528+X543+X558+X573","v":16.501875187965755},14.589977198997452,12.938173783523835,11.500326663717017,10.241335851258482,9.1338489813584136,8.1560756344453793,7.2903139616654222,6.5219402668314768,5.8387025242623665,5.2302158637400638,4.6875941931188372,4.203175105236503,3.7703098902328684,3.3831999002388842,3.0367666105493956,2.7265466991702851,2.4486060884262155,2.1994686413123001,1.9760563883371307,1.7756389734450329,1.5957905756934061,1.4343529676533311,1.2894036646402913,1.1592283354155708,1.0422968078498827,0.93724212760872083,0.84284222469635184,0.75800381894220747,0.68174825633615843,0.61319901717091063,0.55157067688889783,0.49615913332431855,0.44633294115652994,0.40152561697603967,0.36122879727972895,0.32498614763855771,0.29238793475661568,0.2630661845936329,0.23669035949831868,0.2129634956757642,0.19161874951540089,0.1724163075223191,0.15514061997685966,0.13959792312156102,0.12561401874562433,0.1130322835924574,0.10171188412877019,9.1526174945622027E-2,8.2361261464665769E-2]
["Closing Asset Value",0,0,0,0,0,0,0,0,0,0,0,0,62.511057785264946,121.23614445176862,174.80467245376201,232.40739574963811,280.37488441496902,247.09993577262361,218.67024873106175,194.11929145275678,172.74078595242591,154.00472543200516,{"$f":"X499+X514+X529+X544+X559+X574","v":137.50285024403939},122.91287304504193,109.97469926151811,98.474372597801079,88.233036746542595,79.099187765184197,70.943112130738825,63.652798169073399,57.130857902241928,51.292155377979554,46.061939514239491,41.374345321120657,37.171170215884153,33.40086032565128,30.017660425412398,26.980893814863002,24.254347115692717,21.805741027266507,19.606272385954203,17.630215997617071,15.854577024172038,14.258786448478633,12.824433480825302,11.535029816185011,10.375801480769439,9.3335046729195543,8.3962625453108348,7.5534203206144834,6.7954165016722756,6.1136682453361182,5.5004692281652066,4.9488985512763088,4.4527394179519915,4.006406476795461,3.6048808598194215,3.2436520625396925,2.9186659149011343,2.6262779801445189,2.3632117955508867,2.1265214360525673,1.9135579403768035,1.7219391908614023,1.5495228833390835,1.3943822633622238,1.2547843402406627,1.1291703214950386,1.0161380379025811,0.91442615377381065,0.82289997882818866,0.74053871736352284]
[]
[]
[]
[]
[]
[]
["TAX DEPRECIATION - GROUP 7 ASSET CLASS"]
[]
["Group 7\nAsset Class","OAV $m\n(MOD)","Depn\nLife","Depn\nMethod"]
[{"$f":"Input!E391","v":"Mains & Services"},0,{"$f":"Input!F391","v":20},{"$f":"Input!G391","v":"Straight Line"}]
[{"$f":"Input!E392","v":"Meters Domestic"},{"$f":"B593","v":0},{"$f":"Input!F392","v":4},{"$f":"Input!G392","v":"Straight Line"}]
[{"$f":"Input!E393","v":"Meters Industrial & Commercial"},{"$f":"B594","v":0},{"$f":"Input!F393","v":15},{"$f":"Input!G393","v":"Straight Line"}]
[{"$f":"Input!E394","v":"Buildings"},{"$f":"B595","v":0},{"$f":"Input!F394","v":40},{"$f":"Input!G394","v":"Straight Line"}]
[{"$f":"Input!E395","v":"Other Assets"},{"$f":"B596","v":0},{"$f":"Input!F395","v":10},{"$f":"Input!G395","v":"Straight Line"}]
[{"$f":"Input!E396","v":"Repairs"},{"$f":"B596","v":0},{"$f":"Input!F396","v":0},{"$f":"Input!G396","v":"Fully Deductible"}]
[{"$f":"Input!E397","v":"Land"},0,{"$f":"Input!F397","v":"n/a"},{"$f":"Input!G397","v":"n/a"}]
[]
["Tax Depreciation Schedule $m (MOD)"]
[]
[{"$f":"A593","v":"Mains & Services"}]
["OAV",{"$f":"B593","v":0}]
["Depn Life",{"$f":"C593","v":20}]
["Depn Method",{"$f":"D593","v":"Straight Line"}]
["Depn Rate",{"$f":"IF(B605=0,0,IF(B606=\"Straight Line\",1/B605,IF(B606=\"Declining Balance\",1/B605*2,1)))","v":0.05}]
[]
["Capital Expenditure","2006",{"$f":"B609+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Capex $m (MOD)",0,0,0,0,0,0,0,{"$f":"Input!J391","v":79.438789804619176},{"$f":"Input!K391","v":83.649051016832388},{"$f":"Input!L391","v":90.36109472780339},{"$f":"Input!M391","v":80.063005354286986},{"$f":"Input!N391","v":72.10668088989334}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W612+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC612+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B604","v":0},{"$f":"B616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77.452820059503694,155.03870531068429,234.98638062922001,300.3753640721871,{"$f":"W616","v":354.00378089465596},333.72284980498421,313.44191871531245,293.1609876256407,272.88005653596895,252.59912544629719,232.31819435662544,212.03726326695369,191.75633217728193,171.47540108761018,151.19446999793843,130.91353890826667,110.63260781859491,90.351676728923138,70.070745639251371,49.789814549579603,31.494853205023318,17.277087881003322,7.4095762005992203,1.8026670222473786,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,{"$f":"BC616","v":4.5075054799781356E-14},4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B610","v":0},0,0,0,0,0,0,79.438789804619176,83.649051016832388,90.36109472780339,80.063005354286986,72.10668088989334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"B614*$B607*0.5","v":0},{"$f":"IF(C611=0,0,IF($B$605>=C611,(SUM($B614:B614)+C614*0.5)*$B607,(SUM(B614:$T614)+C614*0.5)*$B607))","v":0},{"$f":"IF(D611=0,0,IF($B$605>=D611,(SUM($B614:C614)+D614*0.5)*$B607,(SUM(C614:$T614)+D614*0.5)*$B607))","v":0},{"$f":"IF(E611=0,0,IF($B$605>=E611,(SUM($B614:D614)+E614*0.5)*$B607,(SUM(D614:$T614)+E614*0.5)*$B607))","v":0},{"$f":"IF(F611=0,0,IF($B$605>=F611,(SUM($B614:E614)+F614*0.5)*$B607,(SUM(E614:$T614)+F614*0.5+B614*0.5)*$B607))","v":0},{"$f":"IF(G611=0,0,IF($B$605>=G611,(SUM($B614:F614)+G614*0.5)*$B607,(SUM(F614:$T614)+G614*0.5+C614*0.5)*$B607))","v":0},{"$f":"IF(H611=0,0,IF($B$605>=H611,(SUM($B614:G614)+H614*0.5)*$B607,(SUM(G614:$T614)+H614*0.5+D614*0.5)*$B607))","v":0},{"$f":"IF(I611=0,0,IF($B$605>=I611,(SUM($B614:H614)+I614*0.5)*$B607,(SUM(H614:$T614)+I614*0.5+E614*0.5)*$B607))","v":0},{"$f":"IF(J611=0,0,IF($B$605>=J611,(SUM($B614:I614)+J614*0.5)*$B607,(SUM(I614:$T614)+J614*0.5+F614*0.5)*$B607))","v":0},{"$f":"IF(K611=0,0,IF($B$605>=K611,(SUM($B614:J614)+K614*0.5)*$B607,(SUM(J614:$T614)+K614*0.5+G614*0.5)*$B607))","v":0},{"$f":"IF(L611=0,0,IF($B$605>=L611,(SUM($B614:K614)+L614*0.5)*$B607,(SUM(K614:$T614)+L614*0.5+H614*0.5)*$B607))","v":0},{"$f":"IF(M611=0,0,IF($B$605>=M611,(SUM($B614:L614)+M614*0.5)*$B607,(SUM(L614:$T614)+M614*0.5+I614*0.5)*$B607))","v":0},{"$f":"IF(N611=0,0,IF($B$605>=N611,(SUM($B614:M614)+N614*0.5)*$B607,(SUM(M614:$T614)+N614*0.5+J614*0.5)*$B607))","v":0},{"$f":"IF(O611=0,0,IF($B$605>=O611,(SUM($B614:N614)+O614*0.5)*$B607,(SUM(N614:$T614)+O614*0.5+K614*0.5)*$B607))","v":0},{"$f":"IF(P611=0,0,IF($B$605>=P611,(SUM($B614:O614)+P614*0.5)*$B607,(SUM(O614:$T614)+P614*0.5+L614*0.5)*$B607))","v":0},{"$f":"IF(Q611=0,0,IF($B$605>=Q611,(SUM($B614:P614)+Q614*0.5)*$B607,(SUM(P614:$T614)+Q614*0.5+M614*0.5)*$B607))","v":0},{"$f":"IF(R611=0,0,IF($B$605>=R611,(SUM($B614:Q614)+R614*0.5)*$B607,(SUM(Q614:$T614)+R614*0.5+N614*0.5)*$B607))","v":0},{"$f":"(SUM($B614:R614)+S614*0.5)*$B607","v":1.9859697451154794},{"$f":"(SUM($B614:S614)+T614*0.5)*$B607","v":6.0631657656517692},{"$f":"(SUM($B614:T614)+U614*0.5)*$B607","v":10.413419409267663},{"$f":"(SUM($B614:U614)+V614*0.5)*$B607","v":14.674021911319921},{"$f":"(SUM($B614:V614)+W614*0.5)*$B607","v":18.47826406742443},{"$f":"(SUM(E614:W614)+X614*0.5+D614*0.5)*$B607","v":20.280931089671768},{"$f":"(SUM(F614:X614)+Y614*0.5+E614*0.5)*$B607","v":20.280931089671768},20.280931089671768,20.280931089671768,20.280931089671768,20.280931089671768,20.280931089671768,20.280931089671768,20.280931089671768,20.280931089671768,20.280931089671768,20.280931089671768,20.280931089671768,20.280931089671768,20.280931089671768,18.294961344556285,14.217765324019997,9.8675116804041014,5.6069091783518417,1.8026670222473336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value",{"$f":"B613+B614-B615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77.452820059503694,155.03870531068429,234.98638062922001,300.3753640721871,354.00378089465596,{"$f":"X613+X614-X615","v":333.72284980498421},313.44191871531245,293.1609876256407,272.88005653596895,252.59912544629719,232.31819435662544,212.03726326695369,191.75633217728193,171.47540108761018,151.19446999793843,130.91353890826667,110.63260781859491,90.351676728923138,70.070745639251371,49.789814549579603,31.494853205023318,17.277087881003322,7.4095762005992203,1.8026670222473786,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14,4.5075054799781356E-14]
[]
[{"$f":"A594","v":"Meters Domestic"}]
["OAV",{"$f":"B594","v":0}]
["Depn Life",{"$f":"C594","v":4}]
["Depn Method",{"$f":"D594","v":"Straight Line"}]
["Depn Rate",{"$f":"IF(B620=0,0,IF(B621=\"Straight Line\",1/B620,IF(B621=\"Declining Balance\",1/B620*1.5,1)))","v":0.25}]
[]
["Capital Expenditure","2006",{"$f":"B624+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Capex $m (MOD)",0,0,0,0,0,0,0,{"$f":"Input!J392","v":8.9061238011541271},{"$f":"Input!K392","v":9.5987621011716993},{"$f":"Input!L392","v":9.2029745243644392},{"$f":"Input!M392","v":9.2295345127314068},{"$f":"Input!N392","v":9.2067266520084168}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W627+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC627+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B619","v":0},{"$f":"B631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.7928583260098616,13.965244214246567,17.391625447483996,18.540503039451409,{"$f":"W631","v":18.475305600247623},10.365651415325095,4.6062143085945841,1.1508408315010543,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,{"$f":"BC631","v":2.2204460492503131E-15},2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B625","v":0},0,0,0,0,0,0,8.9061238011541271,{"$f":"J625","v":9.5987621011716993},{"$f":"K625","v":9.2029745243644392},{"$f":"L625","v":9.2295345127314068},{"$f":"M625","v":9.2067266520084168},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"B629*$B622*0.5","v":0},{"$f":"IF(C626=0,0,IF($B$620>=C626,(SUM($B629:B629)+C629*0.5)*$B622,(SUM(B629:$T629)+C629*0.5)*$B622))","v":0},{"$f":"IF(D626=0,0,IF($B$620>=D626,(SUM($B629:C629)+D629*0.5)*$B622,(SUM(C629:$T629)+D629*0.5)*$B622))","v":0},{"$f":"IF(E626=0,0,IF($B$620>=E626,(SUM($B629:D629)+E629*0.5)*$B622,(SUM(D629:$T629)+E629*0.5)*$B622))","v":0},{"$f":"IF(F626=0,0,IF($B$620>=F626,(SUM($B629:E629)+F629*0.5)*$B622,(SUM(E629:$T629)+F629*0.5+B629*0.5)*$B622))","v":0},{"$f":"IF(G626=0,0,IF($B$620>=G626,(SUM($B629:F629)+G629*0.5)*$B622,(SUM(F629:$T629)+G629*0.5+C629*0.5)*$B622))","v":0},{"$f":"IF(H626=0,0,IF($B$620>=H626,(SUM($B629:G629)+H629*0.5)*$B622,(SUM(G629:$T629)+H629*0.5+D629*0.5)*$B622))","v":0},{"$f":"IF(I626=0,0,IF($B$620>=I626,(SUM($B629:H629)+I629*0.5)*$B622,(SUM(H629:$T629)+I629*0.5+E629*0.5)*$B622))","v":0},{"$f":"IF(J626=0,0,IF($B$620>=J626,(SUM($B629:I629)+J629*0.5)*$B622,(SUM(I629:$T629)+J629*0.5+F629*0.5)*$B622))","v":0},{"$f":"IF(K626=0,0,IF($B$620>=K626,(SUM($B629:J629)+K629*0.5)*$B622,(SUM(J629:$T629)+K629*0.5+G629*0.5)*$B622))","v":0},{"$f":"IF(L626=0,0,IF($B$620>=L626,(SUM($B629:K629)+L629*0.5)*$B622,(SUM(K629:$T629)+L629*0.5+H629*0.5)*$B622))","v":0},{"$f":"IF(M626=0,0,IF($B$620>=M626,(SUM($B629:L629)+M629*0.5)*$B622,(SUM(L629:$T629)+M629*0.5+I629*0.5)*$B622))","v":0},{"$f":"IF(N626=0,0,IF($B$620>=N626,(SUM($B629:M629)+N629*0.5)*$B622,(SUM(M629:$T629)+N629*0.5+J629*0.5)*$B622))","v":0},{"$f":"IF(O626=0,0,IF($B$620>=O626,(SUM($B629:N629)+O629*0.5)*$B622,(SUM(N629:$T629)+O629*0.5+K629*0.5)*$B622))","v":0},{"$f":"IF(P626=0,0,IF($B$620>=P626,(SUM($B629:O629)+P629*0.5)*$B622,(SUM(O629:$T629)+P629*0.5+L629*0.5)*$B622))","v":0},{"$f":"IF(Q626=0,0,IF($B$620>=Q626,(SUM($B629:P629)+Q629*0.5)*$B622,(SUM(P629:$T629)+Q629*0.5+M629*0.5)*$B622))","v":0},{"$f":"IF(R626=0,0,IF($B$620>=R626,(SUM($B629:Q629)+R629*0.5)*$B622,(SUM(Q629:$T629)+R629*0.5+N629*0.5)*$B622))","v":0},{"$f":"(SUM($B629:R629)+S629*0.5)*$B622","v":1.1132654751442659},{"$f":"(SUM($B629:S629)+T629*0.5)*$B622","v":3.4263762129349944},{"$f":"(SUM($B629:T629)+U629*0.5)*$B622","v":5.7765932911270106},{"$f":"(SUM($B629:U629)+V629*0.5)*$B622","v":8.0806569207639924},{"$f":"(SUM($T629:V629)+W629*0.5+S629*0.5)*$B622","v":9.2719240912122025},{"$f":"(SUM(U629:W629)+X629*0.5+T629*0.5)*$B622","v":8.1096541849225279},{"$f":"(SUM(V629:X629)+Y629*0.5+U629*0.5)*$B622","v":5.7594371067305108},3.4553734770935298,1.1508408315010521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value",{"$f":"B628+B629-B630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.7928583260098616,13.965244214246567,17.391625447483996,18.540503039451409,18.475305600247623,{"$f":"X628+X629-X630","v":10.365651415325095},4.6062143085945841,1.1508408315010543,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,{"$f":"BD628+BD629-BD630","v":2.2204460492503131E-15},2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15]
[]
[{"$f":"A595","v":"Meters Industrial & Commercial"}]
["OAV",{"$f":"B595","v":0}]
["Depn Life",{"$f":"C595","v":15}]
["Depn Method",{"$f":"D595","v":"Straight Line"}]
["Depn Rate",{"$f":"IF(B635=0,0,IF(B636=\"Straight Line\",1/B635,IF(B636=\"Declining Balance\",1/B635*2,1)))","v":6.6666666666666666E-2}]
[]
["Capital Expenditure","2006",{"$f":"B639+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Capex $m (MOD)",0,0,0,0,0,0,0,{"$f":"Input!J393","v":2.160107860806622},{"$f":"Input!K393","v":2.3675957356852488},{"$f":"Input!L393","v":2.4201878222634243},{"$f":"Input!M393","v":2.5548450781585559},{"$f":"Input!N393","v":2.6431695754155431}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W642+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC642+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B634","v":0},{"$f":"B646","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0881042654464013,4.2327729525550328,6.2704409409768846,8.2769317552798025,{"$f":"W646","v":10.198479911720572},9.3887528402319447,8.5790257687433176,7.7692986972546914,6.9595716257660651,6.1498445542774389,5.3401174827888127,4.5303904113001865,3.7206633398115603,2.9109362683229341,2.1012091968343078,1.3634857207059023,0.77668569779389252,0.34947846014683848,8.8105652513850441E-2,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,{"$f":"BC646","v":-9.9920072216264089E-16},-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B640","v":0},0,0,0,0,0,0,2.160107860806622,2.3675957356852488,2.4201878222634243,2.5548450781585559,2.6431695754155431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"B644*$B637*0.5","v":0},{"$f":"IF(C641=0,0,IF($B$635>=C641,(SUM($B644:B644)+C644*0.5)*$B637,(SUM(B644:$T644)+C644*0.5)*$B637))","v":0},{"$f":"IF(D641=0,0,IF($B$635>=D641,(SUM($B644:C644)+D644*0.5)*$B637,(SUM(C644:$T644)+D644*0.5)*$B637))","v":0},{"$f":"IF(E641=0,0,IF($B$635>=E641,(SUM($B644:D644)+E644*0.5)*$B637,(SUM(D644:$T644)+E644*0.5)*$B637))","v":0},{"$f":"IF($B$635>=F641,(SUM($B644:E644)+F644*0.5)*$B637,(SUM(E644:$T644)+F644*0.5+B644*0.5)*$B637)","v":0},{"$f":"IF($B$635>=G641,(SUM($B644:F644)+G644*0.5)*$B637,(SUM(F644:$T644)+G644*0.5+C644*0.5)*$B637)","v":0},{"$f":"IF($B$635>=H641,(SUM($B644:G644)+H644*0.5)*$B637,(SUM(G644:$T644)+H644*0.5+D644*0.5)*$B637)","v":0},{"$f":"IF($B$635>=I641,(SUM($B644:H644)+I644*0.5)*$B637,(SUM(H644:$T644)+I644*0.5+E644*0.5)*$B637)","v":0},{"$f":"IF($B$635>=J641,(SUM($B644:I644)+J644*0.5)*$B637,(SUM(I644:$T644)+J644*0.5+F644*0.5)*$B637)","v":0},{"$f":"IF($B$635>=K641,(SUM($B644:J644)+K644*0.5)*$B637,(SUM(J644:$T644)+K644*0.5+G644*0.5)*$B637)","v":0},{"$f":"IF($B$635>=L641,(SUM($B644:K644)+L644*0.5)*$B637,(SUM(K644:$T644)+L644*0.5+H644*0.5)*$B637)","v":0},{"$f":"IF($B$635>=M641,(SUM($B644:L644)+M644*0.5)*$B637,(SUM(L644:$T644)+M644*0.5+I644*0.5)*$B637)","v":0},{"$f":"IF($B$635>=N641,(SUM($B644:M644)+N644*0.5)*$B637,(SUM(M644:$T644)+N644*0.5+J644*0.5)*$B637)","v":0},{"$f":"IF($B$635>=O641,(SUM($B644:N644)+O644*0.5)*$B637,(SUM(N644:$T644)+O644*0.5+K644*0.5)*$B637)","v":0},{"$f":"IF($B$635>=P641,(SUM($B644:O644)+P644*0.5)*$B637,(SUM(O644:$T644)+P644*0.5+L644*0.5)*$B637)","v":0},{"$f":"IF($B$635>=Q641,(SUM($B644:P644)+Q644*0.5)*$B637,(SUM(P644:$T644)+Q644*0.5+M644*0.5)*$B637)","v":0},{"$f":"IF($B$635>=R641,(SUM($B644:Q644)+R644*0.5)*$B637,(SUM(Q644:$T644)+R644*0.5+N644*0.5)*$B637)","v":0},{"$f":"(SUM($B644:R644)+S644*0.5)*$B637","v":7.2003595360220732E-2},{"$f":"(SUM($B644:S644)+T644*0.5)*$B637","v":0.22292704857661641},{"$f":"(SUM($B644:T644)+U644*0.5)*$B637","v":0.38251983384157218},{"$f":"(SUM($B644:U644)+V644*0.5)*$B637","v":0.54835426385563824},{"$f":"(SUM($B644:V644)+W644*0.5)*$B637","v":0.72162141897477472},{"$f":"(SUM(J644:W644)+X644*0.5+I644*0.5)*$B637","v":0.80972707148862622},{"$f":"(SUM(K644:X644)+Y644*0.5+J644*0.5)*$B637","v":0.80972707148862622},0.80972707148862622,0.80972707148862622,0.80972707148862622,0.80972707148862622,0.80972707148862622,0.80972707148862622,0.80972707148862622,0.80972707148862622,0.7377234761284055,0.58680002291200983,0.42720723764705404,0.26137280763298804,8.810565251385144E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value",{"$f":"B643+B644-B645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0881042654464013,4.2327729525550328,6.2704409409768846,8.2769317552798025,10.198479911720572,{"$f":"X643+X644-X645","v":9.3887528402319447},8.5790257687433176,7.7692986972546914,6.9595716257660651,6.1498445542774389,5.3401174827888127,4.5303904113001865,3.7206633398115603,2.9109362683229341,2.1012091968343078,1.3634857207059023,0.77668569779389252,0.34947846014683848,8.8105652513850441E-2,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,{"$f":"BD643+BD644-BD645","v":-9.9920072216264089E-16},-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16,-9.9920072216264089E-16]
[]
[{"$f":"A596","v":"Buildings"}]
["OAV",{"$f":"B596","v":0}]
["Depn Life",{"$f":"C596","v":40}]
["Depn Method",{"$f":"D596","v":"Straight Line"}]
["Depn Rate",{"$f":"IF(B650=0,0,IF(B651=\"Straight Line\",1/B650,IF(B651=\"Declining Balance\",1/B650*2,1)))","v":2.5000000000000001E-2}]
[]
["Capital Expenditure","2006",{"$f":"B654+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Capex $m (MOD)",0,0,0,0,0,0,0,{"$f":"Input!J394","v":0},{"$f":"Input!K394","v":0},{"$f":"Input!L394","v":0},{"$f":"Input!M394","v":0},{"$f":"Input!N394","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W657+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC657+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B649","v":0},{"$f":"B661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B655","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"B659*$B652*0.5","v":0},{"$f":"IF(C656=0,0,IF($B$650>=C656,(SUM($B659:B659)+C659*0.5)*$B652,(SUM(B659:$T659)+C659*0.5)*$B652))","v":0},{"$f":"IF(D656=0,0,IF($B$650>=D656,(SUM($B659:C659)+D659*0.5)*$B652,(SUM(C659:$T659)+D659*0.5)*$B652))","v":0},{"$f":"IF(E656=0,0,IF($B$650>=E656,(SUM($B659:D659)+E659*0.5)*$B652,(SUM(D659:$T659)+E659*0.5)*$B652))","v":0},{"$f":"IF($B$650>=F656,(SUM($B659:E659)+F659*0.5)*$B652,(SUM(E659:$T659)+F659*0.5+B659*0.5)*$B652)","v":0},{"$f":"IF($B$650>=G656,(SUM($B659:F659)+G659*0.5)*$B652,(SUM(F659:$T659)+G659*0.5+C659*0.5)*$B652)","v":0},{"$f":"IF($B$650>=H656,(SUM($B659:G659)+H659*0.5)*$B652,(SUM(G659:$T659)+H659*0.5+D659*0.5)*$B652)","v":0},{"$f":"IF($B$650>=I656,(SUM($B659:H659)+I659*0.5)*$B652,(SUM(H659:$T659)+I659*0.5+E659*0.5)*$B652)","v":0},{"$f":"IF($B$650>=J656,(SUM($B659:I659)+J659*0.5)*$B652,(SUM(I659:$T659)+J659*0.5+F659*0.5)*$B652)","v":0},{"$f":"IF($B$650>=K656,(SUM($B659:J659)+K659*0.5)*$B652,(SUM(J659:$T659)+K659*0.5+G659*0.5)*$B652)","v":0},{"$f":"IF($B$650>=L656,(SUM($B659:K659)+L659*0.5)*$B652,(SUM(K659:$T659)+L659*0.5+H659*0.5)*$B652)","v":0},{"$f":"IF($B$650>=M656,(SUM($B659:L659)+M659*0.5)*$B652,(SUM(L659:$T659)+M659*0.5+I659*0.5)*$B652)","v":0},{"$f":"IF($B$650>=N656,(SUM($B659:M659)+N659*0.5)*$B652,(SUM(M659:$T659)+N659*0.5+J659*0.5)*$B652)","v":0},{"$f":"IF($B$650>=O656,(SUM($B659:N659)+O659*0.5)*$B652,(SUM(N659:$T659)+O659*0.5+K659*0.5)*$B652)","v":0},{"$f":"IF($B$650>=P656,(SUM($B659:O659)+P659*0.5)*$B652,(SUM(O659:$T659)+P659*0.5+L659*0.5)*$B652)","v":0},{"$f":"IF($B$650>=Q656,(SUM($B659:P659)+Q659*0.5)*$B652,(SUM(P659:$T659)+Q659*0.5+M659*0.5)*$B652)","v":0},{"$f":"IF($B$650>=R656,(SUM($B659:Q659)+R659*0.5)*$B652,(SUM(Q659:$T659)+R659*0.5+N659*0.5)*$B652)","v":0},{"$f":"(SUM($B659:R659)+S659*0.5)*$B652","v":0},{"$f":"(SUM($B659:S659)+T659*0.5)*$B652","v":0},{"$f":"(SUM($B659:T659)+U659*0.5)*$B652","v":0},{"$f":"(SUM($B659:U659)+V659*0.5)*$B652","v":0},{"$f":"(SUM($B659:V659)+W659*0.5)*$B652","v":0},{"$f":"IF($B652=1,X659+X658,(X658+X659*0.5)*$B652)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUM(C659:AN659)+AO659*0.5+B659*0.5)*$B652","v":0},{"$f":"(SUM(D659:AO659)+AP659*0.5+C659*0.5)*$B652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value",{"$f":"B658+B659-B660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X658+X659-X660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD658+BD659-BD660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A597","v":"Other Assets"}]
["OAV",{"$f":"B597","v":0}]
["Depn Life",{"$f":"C597","v":10}]
["Depn Method",{"$f":"D597","v":"Straight Line"}]
["Depn Rate",{"$f":"IF(B665=0,0,IF(B666=\"Straight Line\",1/B665,IF(B666=\"Declining Balance\",1/B665*2,1)))","v":0.1}]
[]
["Capital Expenditure","2006",{"$f":"B669+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Capex $m (MOD)",0,0,0,0,0,0,0,{"$f":"Input!J395","v":16.206399248342457},{"$f":"Input!K395","v":15.843991445364463},{"$f":"Input!L395","v":8.8060110242970051},{"$f":"Input!M395","v":9.9918630723566952},{"$f":"Input!N395","v":10.476015521278628}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W672+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC672+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B664","v":0},{"$f":"B676","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.396079285925333,28.82723123418733,33.987902637898799,39.394532384837262,{"$f":"W676","v":44.261920651015899},38.129492619851973,31.997064588688048,25.864636557524122,19.732208526360196,13.599780495196271,8.2776724264494685,4.5580838923880123,2.0709954818096294,0.52380077606393183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC676","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B670","v":0},0,0,0,0,0,0,16.206399248342457,15.843991445364463,8.8060110242970051,9.9918630723566952,10.476015521278628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"B674*$B667*0.5","v":0},{"$f":"IF(C671=0,0,IF($B$665>=C671,(SUM($B674:B674)+C674*0.5)*$B667,(SUM(B674:$T674)+C674*0.5)*$B667))","v":0},{"$f":"IF(D671=0,0,IF($B$665>=D671,(SUM($B674:C674)+D674*0.5)*$B667,(SUM(C674:$T674)+D674*0.5)*$B667))","v":0},{"$f":"IF(E671=0,0,IF($B$665>=E671,(SUM($B674:D674)+E674*0.5)*$B667,(SUM(D674:$T674)+E674*0.5)*$B667))","v":0},{"$f":"IF($B$665>=F671,(SUM($B674:E674)+F674*0.5)*$B667,(SUM(E674:$T674)+F674*0.5+B674*0.5)*$B667)","v":0},{"$f":"IF($B$665>=G671,(SUM($B674:F674)+G674*0.5)*$B667,(SUM(F674:$T674)+G674*0.5+C674*0.5)*$B667)","v":0},{"$f":"IF($B$665>=H671,(SUM($B674:G674)+H674*0.5)*$B667,(SUM(G674:$T674)+H674*0.5+D674*0.5)*$B667)","v":0},{"$f":"IF($B$665>=I671,(SUM($B674:H674)+I674*0.5)*$B667,(SUM(H674:$T674)+I674*0.5+E674*0.5)*$B667)","v":0},{"$f":"IF($B$665>=J671,(SUM($B674:I674)+J674*0.5)*$B667,(SUM(I674:$T674)+J674*0.5+F674*0.5)*$B667)","v":0},{"$f":"IF($B$665>=K671,(SUM($B674:J674)+K674*0.5)*$B667,(SUM(J674:$T674)+K674*0.5+G674*0.5)*$B667)","v":0},{"$f":"IF($B$665>=L671,(SUM($B674:K674)+L674*0.5)*$B667,(SUM(K674:$T674)+L674*0.5+H674*0.5)*$B667)","v":0},{"$f":"IF($B$665>=M671,(SUM($B674:L674)+M674*0.5)*$B667,(SUM(L674:$T674)+M674*0.5+I674*0.5)*$B667)","v":0},{"$f":"IF($B$665>=N671,(SUM($B674:M674)+N674*0.5)*$B667,(SUM(M674:$T674)+N674*0.5+J674*0.5)*$B667)","v":0},{"$f":"IF($B$665>=O671,(SUM($B674:N674)+O674*0.5)*$B667,(SUM(N674:$T674)+O674*0.5+K674*0.5)*$B667)","v":0},{"$f":"IF($B$665>=P671,(SUM($B674:O674)+P674*0.5)*$B667,(SUM(O674:$T674)+P674*0.5+L674*0.5)*$B667)","v":0},{"$f":"IF($B$665>=Q671,(SUM($B674:P674)+Q674*0.5)*$B667,(SUM(P674:$T674)+Q674*0.5+M674*0.5)*$B667)","v":0},{"$f":"IF($B$665>=R671,(SUM($B674:Q674)+R674*0.5)*$B667,(SUM(Q674:$T674)+R674*0.5+N674*0.5)*$B667)","v":0},{"$f":"(SUM($B674:R674)+S674*0.5)*$B667","v":0.8103199624171229},{"$f":"(SUM($B674:S674)+T674*0.5)*$B667","v":2.4128394971024694},{"$f":"(SUM($B674:T674)+U674*0.5)*$B667","v":3.645339620585542},{"$f":"(SUM($B674:U674)+V674*0.5)*$B667","v":4.5852333254182271},{"$f":"(SUM($B674:V674)+W674*0.5)*$B667","v":5.6086272550999929},{"$f":"(SUM(O674:W674)+X674*0.5+N674*0.5)*$B667","v":6.1324280311639248},{"$f":"(SUM(P674:X674)+Y674*0.5+O674*0.5)*$B667","v":6.1324280311639248},6.1324280311639248,6.1324280311639248,6.1324280311639248,5.3221080687468021,3.7195885340614563,2.4870884105783828,1.5471947057456976,0.52380077606393138,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value",{"$f":"B673+B674-B675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.396079285925333,28.82723123418733,33.987902637898799,39.394532384837262,44.261920651015899,{"$f":"X673+X674-X675","v":38.129492619851973},31.997064588688048,25.864636557524122,19.732208526360196,13.599780495196271,8.2776724264494685,4.5580838923880123,2.0709954818096294,0.52380077606393183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD673+BD674-BD675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A598","v":"Repairs"}]
["OAV",{"$f":"B598","v":0}]
["Depn Life",{"$f":"C598","v":0}]
["Depn Method",{"$f":"D598","v":"Fully Deductible"}]
["Depn Rate",{"$f":"IF(B681=\"Straight Line\",1/B680,IF(B681=\"Declining Balance\",1/B680*2,1))","v":1}]
[]
["Capital Expenditure","2006",{"$f":"B684+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Capex $m (MOD)",0,0,0,0,0,0,0,{"$f":"Input!J396","v":0},{"$f":"Input!K396","v":0},{"$f":"Input!L396","v":0},{"$f":"Input!M396","v":0},{"$f":"Input!N396","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W687+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC687+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B679","v":0},{"$f":"B691","v":0},{"$f":"C691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W691","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,{"$f":"BC691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B682=1,B689+B688,B689*$B682*0.5)","v":0},{"$f":"IF($B682=1,C689+C688,(C688+C689*0.5)*$B682)","v":0},{"$f":"IF($B682=1,D689+D688,(D688+D689*0.5)*$B682)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B682=1,BP689+BP688,(BP688+BP689*0.5)*$B682)","v":0},0,0,0,0,0]
["Closing Asset Value",{"$f":"B688+B689-B690","v":0},{"$f":"C688+C689-C690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X688+X689-X690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD688+BD689-BD690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A599","v":"Land"}]
["OAV",{"$f":"B599","v":0}]
["Depn Life",{"$f":"C599","v":"n/a"}]
["Depn Method",{"$f":"D599","v":"n/a"}]
["Depn Rate",{"$f":"IF(B695=\"n/a\",\"n/a\",IF(B695=0,0,IF(B696=\"Straight Line\",1/B695,IF(B696=\"Declining Balance\",1/B695*2,1))))","v":"n/a"}]
[]
["Capital Expenditure","2006",{"$f":"B699+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Capex $m (MOD)",0,0,0,0,0,0,0,{"$f":"Input!J397","v":0},{"$f":"Input!K397","v":0},{"$f":"Input!L397","v":0},{"$f":"Input!M397","v":0},{"$f":"Input!N397","v":0}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W702+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC702+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",0,{"$f":"B706","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W706","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,{"$f":"BC706","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B700","v":0},0,{"$f":"D700","v":0},0,0,0,0,{"$f":"I700","v":0},{"$f":"J700","v":0},0,0,{"$f":"M700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"\"n/a\"","v":"n/a"},{"$f":"\"n/a\"","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"\"n/a\"","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a"]
["Closing Asset Value",{"$f":"IF($B$697=\"n/a\",B703+B704)","v":0},{"$f":"IF($B$697=\"n/a\",C703+C704)","v":0},{"$f":"IF($B$697=\"n/a\",D703+D704)","v":0},0,0,0,0,0,{"$f":"IF($B$697=\"n/a\",J703+J704)","v":0},0,0,0,0,0,{"$f":"IF($B$697=\"n/a\",P703+P704)","v":0},0,0,{"$f":"IF($B$697=\"n/a\",S703+S704)","v":0},0,0,0,{"$f":"IF($B$697=\"n/a\",W703+W704)","v":0},{"$f":"IF($B$697=\"n/a\",X703+X704)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Total Group 7 Asset Class Tax Depreciation"]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W711+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC711+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Opening Asset Value",{"$f":"B613+B628+B643+B658+B673+B688","v":0},{"$f":"C613+C628+C643+C658+C673+C688","v":0},{"$f":"D613+D628+D643+D658+D673+D688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S613+S628+S643+S658+S673+S688+S703","v":0},{"$f":"T613+T628+T643+T658+T673+T688+T703","v":102.7298619368853},{"$f":"U613+U628+U643+U658+U673+U688+U703","v":202.06395371167324},292.63634965557969,366.58733125175553,426.93948705764006,391.6067466803932,358.62422338133837,327.94576371192056,299.57183668809517,272.3487504957709,245.93598426586371,221.12573757064189,197.54799099890312,174.91013813199703,153.29567919477273,132.27702462897258,111.4092935163888,90.701155189069979,70.158851291765217,49.789814549579603,31.494853205023322,17.277087881003325,7.4095762005992212,1.80266702224738,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14]
["Capital Expenditure",{"$f":"B614+B629+B644+B659+B674+B689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S614+S629+S644+S659+S674+S689+S704","v":106.71142071492238},{"$f":"T614+T629+T644+T659+T674+T689+T704","v":111.4594002990538},{"$f":"U614+U629+U644+U659+U674+U689+U704","v":110.79026809872826},101.83924801753363,94.432592638595921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depreciation",{"$f":"B615+B630+B645+B660+B675+B690","v":0},{"$f":"C615+C630+C645+C660+C675+C690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S705=\"n/a\",S615+S630+S645+S660+S675+S690,S615+S630+S645+S660+S675+S690+S705)","v":3.9815587780370887},{"$f":"IF(T705=\"n/a\",T615+T630+T645+T660+T675+T690,T615+T630+T645+T660+T675+T690+T705)","v":12.125308524265851},{"$f":"IF(U705=\"n/a\",U615+U630+U645+U660+U675+U690,U615+U630+U645+U660+U675+U690+U705)","v":20.217872154821791},{"$f":"IF(V705=\"n/a\",V615+V630+V645+V660+V675+V690,V615+V630+V645+V660+V675+V690+V705)","v":27.888266421357777},34.080436832711399,35.332740377246843,32.982523299054826,30.678459669417851,28.373927023825374,27.22308619232432,26.412766229907199,24.810246695221849,23.577746571738778,22.637852866906094,21.614458937224327,21.018654565800173,20.867731112583776,20.708138327318821,20.542303897304755,20.369036742185617,18.294961344556285,14.217765324019997,9.8675116804041014,5.6069091783518417,1.8026670222473336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value",{"$f":"B616+B631+B646+B661+B676","v":0},{"$f":"C616+C631+C646+C661+C676","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S616+S631+S646+S661+S676+S706","v":102.7298619368853},{"$f":"T616+T631+T646+T661+T676+T706","v":202.06395371167324},292.63634965557969,366.58733125175553,426.93948705764006,391.6067466803932,358.62422338133837,327.94576371192056,299.57183668809517,272.3487504957709,245.93598426586371,221.12573757064189,197.54799099890312,174.91013813199703,153.29567919477273,132.27702462897258,111.4092935163888,90.701155189069979,70.158851291765217,49.789814549579603,31.494853205023322,17.277087881003325,7.4095762005992212,1.80266702224738,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14,4.6296300126869028E-14]
[]
[]
[]
[]
[]
[]
[]
["Grand Total"]
["Tax Depreciation",1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W724+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC724+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Group 1",{"$f":"B63","v":84.912997700000005},128.11864064988501,77.781653775690501,62.253478516366172,49.839671777706258,39.914662610735135,31.978818866705524,25.633008967298569,20.558327078880787,16.49992615917407,13.254121330948063,10.658098357435591,8.5816984029937622,6.9208583773043486,5.5923719452547775,4.5297044166457887,3.6796488893287558,2.9996541049613761,2.455688775912082,2.0205344631348745,1.6724208593075456,1.3939346934425445,{"$f":"X63","v":1.1711473224561875},0.99291712650830877,0.8503316463870374,0.73626144471879484,0.64500329806606371,0.57199482057090856,0.51358621006496341,0.4668576765695196,0.42947340608437606,0.3995647453992574,0.37563675885969255,0.35649347943780868,0.34117811308269697,0.32892520427274646,0.31912236960906509,0.31127968525719052,0.30500519710603585,0.29998532888589841,0.15601920853402193,1.2856129098832287E-2,1.0285517253357319E-2,8.2289078960341051E-3,6.5835236344619942E-3,5.2671381943192536E-3,4.2139669897626733E-3,3.3713794443379153E-3,2.6972687323673513E-3,2.1579474748778605E-3,1.7264642151591854E-3,1.3812565318563135E-3,1.1050734738743883E-3,8.8411346266712592E-4,7.0733457673257912E-4,5.6590274876292153E-4,4.5275029860139033E-4,3.6222273951357287E-4,2.8979620693010536E-4,2.3185138828202073E-4,1.8549265624434366E-4,1.4840336676280626E-4,1.187300905727465E-4,9.4989992858640173E-5,7.5996732513695123E-5,6.0801177956579813E-5,4.8643976900460301E-5,3.8917609852622294E-5,3.1136031055976795E-5,2.4910379751704658E-5,1.9929547994110611E-5,1.5944633944319706E-5]
["Group 2",{"$f":"B164","v":3.4793518000000003},8.7607289682150018,13.566171439145412,14.006896420263288,9.9548218695441442,7.9039555324375419,6.2816547369727802,4.9966793578373601,3.9776972663533821,3.1688043664769436,2.5260902076215235,2.0149951688127512,1.6082694798022472,1.2843917200613122,1.0263395078069197,0.82063116799123281,0.65657664354060052,0.52569052422710782,0.42123107655161285,0.33783748989571849,0.2712438870114901,0.21805348030783697,{"$f":"X164","v":0.17555995912329098},0.14160604208869318,0.11447132797753191,9.2783282001555487E-2,7.5446518252536204E-2,6.1586570618975801E-2,5.0505150657435549E-2,4.1644522417088083E-2,3.4559120053316052E-2,2.8892924174122828E-2,2.436142035833409E-2,2.0737206068664173E-2,1.7838504162920061E-2,1.5519993218923897E-2,1.3665485399165856E-2,1.2182078220658697E-2,1.0995482569377229E-2,1.0046289701887718E-2,8.2494880365754954E-3,4.5170788010683843E-3,1.9436700854790713E-3,1.5549531478665486E-3,1.2439841931359448E-3,9.9521030274813131E-4,7.961905270344455E-4,6.369729981784703E-4,5.0959678410987866E-4,4.0769348296914389E-4,3.2616857413888834E-4,2.6094654990241502E-4,2.0876705476324529E-4,1.6702181942300709E-4,1.3362422271114775E-4,1.0690495063729336E-4,8.5528529637434291E-5,6.8426556852476726E-5,5.4744286511057192E-5,4.3797900214034543E-5,3.5040323719842602E-5,2.8033880549583058E-5,2.2428414823960016E-5,1.7943789363095475E-5,1.4355883938174917E-5,1.148539362549811E-5,9.1888672466126507E-6,7.3515378942254728E-6,5.8815871497762053E-6,4.7055562794292329E-6,3.7646750375329045E-6,3.011924579101083E-6]
["Group 3",{"$f":"B265","v":0},0,0,0.7740800000000001,4.0939961,7.4804333795,7.0623454598871733,5.916306185796544,4.4510346023999885,3.4910362142252662,2.8514001852402804,2.4159341691517575,2.1114864792775747,1.8918837599145537,1.7278803971894974,1.6008670105286913,1.498929851487826,1.4143807794071539,1.3422074183944439,1.2790993378723992,1.2228350215963661,1.1718949871888549,{"$f":"X265","v":1.1252168088520504},1.0820393048451078,1.0418028569643221,1.0040851559832384,0.96855938029301247,0.93496664350672898,0.90309757118167444,0.87277976263623491,0.84386908346921008,0.8162434819394826,0.78979849300892957,0.76444389091679521,0.74010113929498411,0.71670140752614775,0.69418399864273383,0.67249508345812858,0.65158666778389862,0.63141574078736762,0.61194356672762173,0.59313509196661018,0.57495844586325817,0.55738451892650487,0.54038660507063552,0.52394009739781167,0.50802222889837712,0.49261185098748733,0.47768924400610063,0.46323595478666074,0.44923465717540562,0.43566903205433216,0.42252366394569735,0.40978395173233162,0.39743603140459055,0.38546670906240654,0.37386340266884438,0.36261409127806099,0.35170727065230778,0.34113191434512574,0.33087743946573039,0.32093367645659149,0.31129084231557569,0.30193951677843428,0.29287062104914963,0.2840753987266279,0.27554539862806054,0.26727245925335397,0.25924869467251116,0.25146648164973173,0.24391844784512118,0.23659746095797599]
["Group 4",{"$f":"B366","v":0},0,0,0,0,0,1.0814462897595001,4.8477846970127256,9.8136972376003104,15.42343372043525,18.308480093456794,16.448948920462875,13.978259230323767,12.11072430573144,10.651316985719168,9.4747729535751368,8.4998379433897693,7.673118321528138,6.9589413169470822,6.332977731795097,5.7782217225588592,5.2824484778382068,{"$f":"X366","v":4.8365996325009943},4.4337519905515244,4.0684537962766427,3.7362932821334014,3.4336145886602112,3.1573276831669479,2.9047786556450292,2.6736591531035296,2.4619414851476225,2.2678308185029801,2.089728954828971,1.9262061292006434,1.7759784982388562,1.6378897713162088,1.5108959411123732,1.3940523948185957,1.2865028996293422,1.1874700967446734,1.0962472327186699,1.0121909219041674,0.93471477927611046,0.86328379563123692,0.79740935126666102,0.73664478245017451,0.68058142908246677,0.62884510308669095,0.58109292602951323,0.53701049181717919,0.49630931639522835,0.45872454147929798,0.42401286365314633,0.3919506638356996,0.36233231525449483,0.33496865075679338,0.30968557261251423,0.28632278997221666,0.26473267088567831,0.24477919730116299,0.22633701278491186,0.20929055385218676,0.19353325680862418,0.17896683288348222,0.16550060521143523,0.15305090190130652,0.14154050003085744,0.13089811593707554,0.12105793764042609,0.11195919565709229,0.10354576882209232,9.5765822074161663E-2]
["Group 5",{"$f":"B467","v":0},0,0,0,0,0,0,0,0,0,2.842458869851697,9.0018236939305396,11.377156183808438,9.6985350810781217,8.3694739456013316,7.2911084242151372,6.397580564750978,5.6442373224031401,5.0001632088154944,4.4434376874503663,3.9581084986898971,3.5322480255407052,{"$f":"X467","v":3.1566952198200626},2.8242331049657925,2.5290443512095226,2.2663454558796441,2.0321365261238045,1.8230266061766651,1.6361089566909046,1.4688698355521601,1.3191201251367335,1.1849428395820873,1.064651904970598,0.95675912381309924,0.85994722006730429,0.77304750569640224,0.69502113669005983,0.62494321293083921,0.56198917147755023,0.5054230581466107,0.45458735785101395,0.40889413302217165,0.3678172700730914,0.33088567184087286,0.29767726298472114,0.26781369791601212,0.24095567871285531,0.21679880481522165,0.19506988795193114,0.17552367532589219,0.15793993202523188,0.14212084026863023,0.12788867868624101,0.11508374957803126,0.10356252613158172,9.3195995041895213E-2,8.3868172952976008E-2,7.547477771270282E-2,6.7922037662207113E-2,6.1125624120578009E-2,5.5009693918175943E-2,4.9506030312821969E-2,4.4553271922422567E-2,4.0096220450206478E-2,3.6085218985781722E-2,3.2475593554539613E-2,2.9227151374741595E-2,2.6303729978909129E-2,2.3672791975029653E-2,2.1305060773172138E-2,1.9174193092643971E-2,1.7256484500981245E-2]
["Group 6",{"$f":"B582","v":0},0,0,0,0,0,0,0,0,0,0,0,4.0909171659514003,11.77797680288875,18.583574083688426,25.241418883738351,32.333963907477184,33.274948642345393,28.429687041561866,24.550957278304953,21.378505500330913,18.736060520420743,{"$f":"X582","v":16.501875187965755},14.589977198997452,12.938173783523835,11.500326663717017,10.241335851258482,9.1338489813584136,8.1560756344453793,7.2903139616654222,6.5219402668314768,5.8387025242623665,5.2302158637400638,4.6875941931188372,4.203175105236503,3.7703098902328684,3.3831999002388842,3.0367666105493956,2.7265466991702851,2.4486060884262155,2.1994686413123001,1.9760563883371307,1.7756389734450329,1.5957905756934061,1.4343529676533311,1.2894036646402913,1.1592283354155708,1.0422968078498827,0.93724212760872083,0.84284222469635184,0.75800381894220747,0.68174825633615843,0.61319901717091063,0.55157067688889783,0.49615913332431855,0.44633294115652994,0.40152561697603967,0.36122879727972895,0.32498614763855771,0.29238793475661568,0.2630661845936329,0.23669035949831868,0.2129634956757642,0.19161874951540089,0.1724163075223191,0.15514061997685966,0.13959792312156102,0.12561401874562433,0.1130322835924574,0.10171188412877019,9.1526174945622027E-2,8.2361261464665769E-2]
["Group 7",{"$f":"B714","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S714","v":3.9815587780370887},{"$f":"T714","v":12.125308524265851},{"$f":"U714","v":20.217872154821791},{"$f":"V714","v":27.888266421357777},{"$f":"W714","v":34.080436832711399},{"$f":"X714","v":35.332740377246843},32.982523299054826,30.678459669417851,28.373927023825374,27.22308619232432,26.412766229907199,24.810246695221849,23.577746571738778,22.637852866906094,21.614458937224327,21.018654565800173,20.867731112583776,20.708138327318821,20.542303897304755,20.369036742185617,18.294961344556285,14.217765324019997,9.8675116804041014,5.6069091783518417,1.8026670222473336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(B725:B731)","v":88.392349500000009},136.87936961810001,91.347825214835908,77.034454936629459,63.888489747250404,55.299051522672677,46.40426535332498,41.393779207945201,38.800756185234469,38.583200460311531,39.782550687118359,40.539800309793513,41.747786942157191,43.684370046978529,45.950956865260125,48.958502856694338,53.066537799975116,55.513588472909397,56.733227362448432,59.182716143275201,62.169601910852847,{"$f":"SUM(W725:W731)","v":64.415077017450287},{"$f":"SUM(X725:X731)","v":62.299834507965187},57.047048067011701,52.220737431756746,47.710022308259028,44.619182354978435,42.095517535305838,38.974398873907234,36.391871483682735,34.248756353628828,32.150636271084622,30.593047961566761,29.579965135139624,28.646356907402087,27.784697669568054,26.985125573877902,24.346680409791091,19.760391441756486,14.950458283096754,10.133424673532044,5.8103167653773138,3.6653586559963292,3.3571284231359213,3.0776536948029465,2.8240645909013571,2.5937978296260669,2.3845609191817987,2.1943010511127432,2.0211779875839309,1.8635403573273712,1.7199048732201776,1.5889380639846329,1.4694401773170505,1.3603309649144293,1.2606371037170254,1.1694810440386132,1.0860711055390755,1.009692667332192,0.93970031981197844,0.87551086374241516,0.8165970573672312,0.7624820252277833,0.71273425340974561,0.66696310538513748,0.62481480073091578,0.58596880599936763,0.55013459306270984,0.51704872549863001,0.48647223814479745,0.45818827892851111,0.43199998555630809]
[]
[]
["Gross Capex",1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W735+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC735+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Group 2",{"$f":"B163","v":12.391},24.783000000000001,30.416000000000004,21.183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Group 3",{"$f":"B264","v":0},0,0,8.2159999999999975,32.384999999999998,31.986999999999998,16.761528607000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Group 4",{"$f":"B365","v":0},0,0,0,0,0,16.761528607000002,48.446333359499988,48.066006221000009,76.552909545706342,24.073946849076275,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Group 5",{"$f":"B466","v":0},0,0,0,0,0,0,0,0,0,44.042259351798457,64.330545514007596,0,0,0,0,0,0,0,0,0,0,{"$f":"X466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Group 6",{"$f":"B581","v":0},0,0,0,0,0,0,0,0,0,0,0,66.601974951216349,70.503063469392416,72.152102085681832,82.844142179614465,80.301452572808117,0,0,0,0,0,{"$f":"X581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Group 7",{"$f":"B713","v":0},{"$f":"C713","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106.71142071492238,111.4594002990538,110.79026809872826,101.83924801753363,94.432592638595921,{"$f":"X713","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(B736:B741)","v":12.391},{"$f":"SUM(C736:C741)","v":24.783000000000001},30.416000000000004,29.398999999999997,32.384999999999998,31.986999999999998,33.523057214000005,48.446333359499988,48.066006221000009,76.552909545706342,68.116206200874728,64.330545514007596,66.601974951216349,70.503063469392416,72.152102085681832,82.844142179614465,80.301452572808117,106.71142071492238,111.4594002990538,110.79026809872826,101.83924801753363,94.432592638595921,{"$f":"SUM(X736:X741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Grand Total"]
["Opening asset value",1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"W747+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"BC747+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
["Mains & Services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M21+M92+M193+M294+M395+M496+M613","v":282.39590428810112},{"$f":"M778","v":310.07561062721106},{"$f":"N778","v":336.89025500565305},360.42149704315159,384.69670540445804,415.37310985106427,436.70528700247064,473.87790124459781,515.28784939999787,562.70349057359522,598.80194486307892,{"$f":"W778","v":626.02859867859343},581.9246243078577,540.12615393244721,500.39185300088337,462.50807388136997,426.28528876724062,391.55504501699022,358.16735710756291,325.98846470822525,294.89889882674373,264.79180809852863,235.57150553176754,207.152202748055,179.45690425865757,152.41643882466849,125.96860865274394,102.04340997332942,82.681658616914149,68.110979986932421,58.200750606693852,52.457637425493161,48.84668285738244,45.535062981563044,42.495521086606843,39.703409988255707,37.13643205963907,34.774406454221584,32.599060466966961,30.593842358650086,28.743753294440776,27.035196329244382,25.455840615776708,{"$f":"BC778","v":23.994499222739353},22.641019134537945,21.386182164743452,20.221615656275763,19.139711964891244,18.133555831341656,17.19685884353397,16.323900274849709,15.509473659916564,14.748838535792586,14.037676835776287,13.372053475799712,12.748380720376474,12.163385957038532,11.614082545691026,11.097743442854458,10.61187733079419,10.154207008449514]
["Meters Domestic",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M32+M107+M208+M309+M410+M511+M628","v":13.02000068629826},{"$f":"M779","v":10.687963857889919},{"$f":"N779","v":10.492445118852258},7.7374293709713822,6.2772103795712635,5.6116850013060073,10.971731114128303,14.650190272340051,18.251076680702933,20.070270739019222,20.214656346660924,{"$f":"W779","v":19.521651417253569},11.019617550953811,5.0149431433625304,1.4062963532310198,0.15965970108122951,9.9787313175768222E-2,6.2367070734854924E-2,3.8979419209284105E-2,2.4362137005802344E-2,1.5226335628626245E-2,9.5164597678911843E-3,5.947787354931771E-3,3.717367096832137E-3,2.323354435519866E-3,1.4520965221996966E-3,9.0756032637459084E-4,5.6722520398389974E-4,3.545157524897178E-4,2.2157234530585407E-4,1.3848271581593923E-4,8.6551697384742462E-5,5.4094810865244484E-5,3.3809256790558247E-5,2.1130785493879348E-5,1.3206740933455037E-5,8.2542130831898436E-6,5.1588831767740964E-6,3.2243019852642549E-6,2.0151887405706038E-6,1.2594929626370718E-6,7.8718310142861441E-7,4.9198943817332848E-7,{"$f":"BC779","v":3.0749339863877481E-7},1.9218337392967877E-7,1.2011460848649374E-7,7.507163008450311E-8,4.6919768583258965E-8,2.9324855144981372E-8,1.8328034246057878E-8,1.1455021184230692E-8,7.1593880205887019E-9,4.4746172933124573E-9,2.7966355887648051E-9,1.7478970234225223E-9,1.0924354200835956E-9,6.8277191799676644E-10,4.2673222919249821E-10,2.6670742368983055E-10,1.6669192025066325E-10,1.0418223060118368E-10]
["Meters Industrial & Commercial",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M643+M526","v":0},{"$f":"M780","v":0},{"$f":"N780","v":0.53925832992731759},0.82757007948609906,0.90119037264178115,1.2916711467714121,3.9090767515942466,5.4759707834947484,7.168923934863602,8.8151051256443118,10.482307381991573,{"$f":"W780","v":12.109805454870772},11.045234977628786,10.014643621153914,9.0135008360105413,8.037880146021136,7.0843786051651669,6.1500469935581776,5.2323293206336361,4.3290103945672165,3.4381703824445031,2.5581454290730012,1.7594971219794369,1.1198955788976228,0.64692702377007172,0.34589440765398616,0.22341692112145023,0.19362799830525698,0.16781093186455617,0.14543614094928214,0.12604465548937799,0.10923870142412771,9.4673541234244138E-2,8.2050402403011716E-2,7.111034874927695E-2,6.1628968916040153E-2,5.3411773060568254E-2,4.6290203319159277E-2,4.0118176209938169E-2,3.4769086048613208E-2,3.013320790879824E-2,2.6115446854291933E-2,2.2633387273719802E-2,{"$f":"BC780","v":1.961560230389062E-2},1.7000188663371996E-2,1.4733496841589189E-2,1.276903059604409E-2,1.1066493183238338E-2,9.590960758806685E-3,8.3121659909659203E-3,7.2038771921705902E-3,6.2433602332146376E-3,5.4109122021194786E-3,4.6894572418370072E-3,4.0641962762588656E-3,3.522303439424476E-3,3.0526629808346716E-3,2.6456412500568413E-3,2.2928890833827215E-3,1.9871705389318179E-3,1.722214467074368E-3]
["Land & Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M43+M122+M223+M324+M425+M541+M658","v":8.4456000000000024},{"$f":"M781","v":8.1594500000000032},{"$f":"N781","v":7.8733000000000031},7.5871500000000029,7.3010000000000028,7.0148500000000027,6.7287000000000026,6.4425500000000024,6.1564000000000023,5.8702500000000022,5.5841000000000021,{"$f":"W781","v":5.2979500000000019},5.0118000000000018,4.7256500000000017,4.4395000000000016,4.1533500000000014,3.8672000000000013,3.5810500000000012,3.2949000000000011,3.0087500000000009,2.7226000000000008,2.4364500000000007,2.1503000000000005,1.8641500000000006,1.5780000000000007,1.2918500000000008,1.0057000000000009,0.71955000000000102,0.43340000000000106,0.1472500000000011,2.0874999999923038E-3,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,{"$f":"BC781","v":-7.6965343820400989E-15},-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15]
["Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S658","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,{"$f":"AV658","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S703","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M54+M137+M238+M339+M440+M556+M673","v":25.282915133258651},{"$f":"M784","v":24.012140826771102},21.994094866498624,28.034400249736066,31.63308580709576,35.403515287545275,33.614951191326824,42.680966001100401,50.989501222574006,52.002186755332801,54.047940708540956,{"$f":"W784","v":56.190459370700239},47.847353577012484,39.920191649477438,32.329694724559403,25.011858877952974,17.914985565865308,11.807613634857756,7.4481579948279641,4.4392651187527719,2.46620046010535,1.5945397464680839,1.3101613311689304,1.0774809430817678,0.88693509286597538,0.73075673131640928,0.60263335209141877,0.49743087965342758,0.41097057020441241,0.33984865141184517,0.28129043320777114,0.23303223411482682,0.19322576330562155,0.16036064037440273,0.1332015726526887,0.11073738398026553,9.2139631354156176E-2,7.6728982661159822E-2,6.394788049345565E-2,5.3338300500971089E-2,4.452364121850326E-2,3.7193966559085842E-2,3.1093970816360738E-2,{"$f":"BC784","v":2.6013156002533011E-2},2.1777808240055728E-2,1.824443820807084E-2,1.5294413925670174E-2,1.282956533578169E-2,1.0768581572524166E-2,9.0440553328916401E-3,7.6000559465458379E-3,6.390134767048309E-3,5.37568437910858E-3,4.5245876239275807E-3,3.8101042296808108E-3,3.209952414298725E-3,2.7055506211274899E-3,2.2813908927397527E-3,1.9245205573759137E-3,1.624113117312882E-3,1.3711126678448392E-3]
["Repairs",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M153+M254+M355+M456+M571+M688","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"W785","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,{"$f":"BC785","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M748:M755)","v":329.14442010765805},{"$f":"SUM(N748:N755)","v":352.93516531187208},377.78935332093124,404.60804674334514,430.80919196376686,464.69483128668696,{"$f":"SUM(S748:S755)","v":491.92974605952003},{"$f":"SUM(T748:T755)","v":543.12757830153305},597.85375123813833,649.46130319359156,689.13094930027239,{"$f":"SUM(X748:X755)","v":719.14846492141805},656.84863041345284,599.80158234644114,547.58084491468435,499.87082260642529,455.25164025144693,413.15612271614106,374.18172384223379,337.78985235855106,303.54109600492228,271.39045973383759,240.79741177227083,211.21744663713125,182.57108972972915,154.78639206016109,127.80126648628318,103.45458607649208,83.694194634735609,68.743736351638859,58.610311678106818,52.799994912729495,49.13463625673316,45.777507833597241,42.699854138794294,39.875789547892936,37.281991718266873,34.897430799085072,32.703129747972334,30.681951760388404,28.818411403061031,27.098506529840854,25.509568465856223,24.040128288539169,22.67979732362474,21.419160219907717,20.249679175869097,19.163608070330028,18.153915402997836,17.214215083185856,16.338704219443443,15.522107162076209,14.759625136848426,14.04689088343868,13.379927778053542,12.755112977322625,12.169144171323259,11.619009578260549,11.101960852761918,10.615488614617119,10.157300335688609]
["Capex"]
["Mains & Services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M93+M194+M295+M396+M497+M614","v":58.126458585996431},{"$f":"N93+N194+N295+N396+N497+N614","v":59.211890970858022},57.896347286586106,60.660005342898572,69.602472599798844,62.758352840782877,79.438789804619176,83.649051016832388,90.36109472780339,80.063005354286986,72.10668088989334,{"$f":"X93+X194+X295+X396+X497+X614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Meters Domestic",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108+M209+M310+M411+M512+M629","v":3.1390319125581598},{"$f":"N108+N209+N310+N411+N512+N629","v":4.6922679479028426},1.451878365155348,1.7739286433404919,2.0780658634756519,9.1869882933071381,8.9061238011541271,9.5987621011716993,9.2029745243644392,9.2295345127314068,9.2067266520084168,{"$f":"X108+X209+X310+X411+X512+X629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Meters Industrial & Commercial",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M644+M527","v":0},{"$f":"N644+N527","v":0.57777678206498317},0.38594235023116846,0.19710318259338794,0.54711373980200206,2.988887597563239,2.160107860806622,2.3675957356852488,2.4201878222634243,2.5548450781585559,2.6431695754155431,{"$f":"X644+X527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land & Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M123+M224+M325+M426+M542+M659","v":0},0,0,0,0,0,{"$f":"S123+S224+S325+S426+S542+S659","v":0},{"$f":"T123+T224+T325+T426+T542+T659","v":0},{"$f":"U123+U224+U325+U426+U542+U659","v":0},{"$f":"V123+V224+V325+V426+V542+V659","v":0},{"$f":"W123+W224+W325+W426+W542+W659","v":0},{"$f":"X123+X224+X325+X426+X542+X659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S659","v":0},{"$f":"T659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S704","v":0},{"$f":"T704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M138+M239+M340+M441+M557+M674","v":3.0650550154529985},{"$f":"N138+N239+N340+N441+N557+N674","v":2.1200392503905001},10.768895467419796,9.5210649168493848,10.616489976537958,5.3672238411548729,{"$f":"S138+S239+S340+S441+S557+S674","v":16.206399248342457},15.843991445364463,8.8060110242970051,9.9918630723566952,10.476015521278628,{"$f":"X138+X239+X340+X441+X557+X674","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Repairs",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M154+M255+M356+M457+M572+M689","v":0},{"$f":"N154+N255+N356+N457+N572+N689","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X154+X255+X356+X457+X572+X689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M758:M765)","v":64.330545514007596},{"$f":"SUM(N758:N765)","v":66.601974951216349},70.503063469392416,72.152102085681832,82.844142179614465,80.301452572808117,106.71142071492238,111.4594002990538,110.79026809872826,101.83924801753363,94.432592638595921,{"$f":"SUM(X758:X765)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
["Mains & Services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M22+M94+M195+M296+M397+M498+M615","v":30.446752246886462},{"$f":"N22+N94+N195+N296+N397+N498+N615","v":32.397246592416039},34.365105249087556,36.384796981592118,38.926068153192617,41.426175689376549,42.266175562492023,42.23910286143235,42.945453554206111,43.96455106480331,44.88002707437883,{"$f":"X22+X94+X195+X296+X397+X498+X615","v":44.103974370735685},41.79847037541051,39.734300931563823,37.883779119513392,36.222785114129337,34.730243750250381,33.387687909427328,32.178892399337641,31.089565881481516,30.10709072821512,29.220302566761085,28.419302783712549,27.69529848939743,27.04046543398908,26.447830171924551,23.925198679414517,19.361751356415276,14.57067862998173,9.9102293802385688,5.7431131812006875,3.6109545681107211,3.3116198758193955,3.0395418949562014,2.7921110983511364,2.5669779286166357,2.3620256054174873,2.1753459872546261,2.0052181083168765,1.8500890642093106,1.7085569651963926,1.5793557134676726,1.4613413930373542,1.3534800882014089,1.2548369697944923,1.1645665084676891,1.0819036913845197,1.0061561335495894,0.93669698780768429,0.87295856868426103,0.81442661493314461,0.76063512412397771,0.71116170001630041,0.66562335997657407,0.62367275542323763,0.58499476333794309,0.5493034113475046,0.51633910283656725,0.48586611206026808,0.45767032234467597,0.43155718323826231]
["Meters Domestic",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M33+M109+M210+M311+M412+M513+M630","v":5.4710687409665022},{"$f":"N33+N109+N210+N311+N412+N513+N630","v":4.8877866869405029},4.2068941130362241,3.2341476347406104,2.7435912417409085,3.8269421804848411,5.2276646429423792,5.9978756928088153,7.3837804660481492,9.085148905089703,9.8997315814157716,{"$f":"X33+X109+X210+X311+X412+X513+X630","v":8.5020338662997581},6.0046744075912803,3.6086467901315107,1.2466366521497902,5.9872387905461288E-2,3.7420242440913298E-2,2.3387651525570815E-2,1.461728220348176E-2,9.1358013771760983E-3,5.709875860735061E-3,3.5686724129594134E-3,2.230420258099634E-3,1.394012661312271E-3,8.7125791332016934E-4,5.4453619582510578E-4,3.403351223906911E-4,2.1270945149418197E-4,1.3294340718386373E-4,8.3089629489914828E-5,5.1931018431196763E-5,3.2456886519497977E-5,2.0285554074686234E-5,1.2678471296678898E-5,7.9240445604243107E-6,4.9525278502651938E-6,3.0953299064157467E-6,1.9345811915098416E-6,1.2091132446936509E-6,7.556957779335319E-7,4.7230986120845735E-7,2.9519366325528587E-7,1.8449603953455367E-7,1.1531002470909604E-7,7.2068765443185031E-8,4.5042978401990635E-8,2.8151861501244146E-8,1.7594913438277593E-8,1.0996820898923494E-8,6.8730130618271853E-9,4.2956331636419906E-9,2.6847707272762441E-9,1.6779817045476524E-9,1.0487385653422827E-9,6.5546160333892666E-10,4.0966350208682918E-10,2.5603968880426823E-10,1.6002480550266766E-10,1.000155034391673E-10,6.2509689649479567E-11,3.9068556030924729E-11]
["Meters Industrial & Commercial",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M645+M528","v":0},{"$f":"N645+N528","v":3.8518452137665547E-2},9.7630600672386908E-2,0.12348288943770575,0.15663296567237098,0.37148199274040422,0.59321382890612029,0.67464258431639601,0.77400663148271454,0.88764282181129484,1.0156715025363439,{"$f":"X645+X528","v":1.0645704772419862},1.0305913564748714,1.0011427851433721,0.97562068998940599,0.95350154085596861,0.93433161160698974,0.91771767292454121,0.90331892606641917,0.89084001212271346,0.88002495337150188,0.79864830709356438,0.63960154308181416,0.47296855512755115,0.30103261611608556,0.12247748653253594,2.9788922816193237E-2,2.5817066440700805E-2,2.2374790915274029E-2,1.939148545990416E-2,1.6805954065250272E-2,1.456516018988357E-2,1.2623138831232426E-2,1.0940053653734769E-2,9.4813798332368006E-3,8.2171958554718948E-3,7.1215697414089745E-3,6.1720271092211114E-3,5.3490901613249637E-3,4.6358781398149682E-3,4.0177610545063065E-3,3.4820595805721316E-3,3.0177849698291809E-3,2.6154136405186234E-3,2.2666918217828071E-3,1.9644662455450992E-3,1.7025374128057527E-3,1.4755324244316525E-3,1.2787947678407656E-3,1.1082887987953303E-3,9.6051695895595286E-4,8.3244803109515917E-4,7.2145496028247133E-4,6.2526096557814184E-4,5.4189283683438953E-4,4.6964045858980432E-4,4.0702173077783037E-4,3.5275216667411967E-4,3.057185444509037E-4,2.649560718574499E-4,2.296285956097899E-4]
["Land & Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M44+M124+M225+M326+M427+M543+M660","v":0.28614999999999996},{"$f":"N44+N124+N225+N326+N427+N543+N660","v":0.28614999999999996},0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,{"$f":"X44+X124+X225+X326+X427+X543+X660","v":0.28614999999999996},0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,0.28614999999999996,0.1451625000000088,2.0875000000000004E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S660","v":0},{"$f":"T660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S705","v":"n/a"},{"$f":"T705","v":"n/a"},{"$f":"U705","v":"n/a"},{"$f":"V705","v":"n/a"},{"$f":"W705","v":"n/a"},{"$f":"X705","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"BL705","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
["Other Assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M55+M139+M240+M341+M442+M558+M675","v":4.3358293219405493},{"$f":"N55+N139+N240+N341+N442+N558+N675","v":4.1380852106629789},4.7285900841823585,5.9223793594896881,6.846060496088441,7.1557879373733222,7.1403844385688773,7.535456223890864,7.7933254915382149,7.9461091191485398,8.3334968591193483,{"$f":"X55+X139+X240+X341+X442+X558+X675","v":8.3431057936877586},7.9271619275350469,7.590496924918039,7.3178358466064291,7.0968733120876646,6.1073719310075534,4.3594556400297915,3.0088928760751923,1.9730646586474221,0.87166071363726605,0.28437841529915359,0.23268038808716252,0.1905458502157924,0.15617836154956607,0.12812337922499054,0.10520247243799122,8.6460309449015171E-2,7.1121918792567254E-2,5.8558218204074045E-2,4.8258199092944307E-2,3.9806470809205269E-2,3.2865122931218807E-2,2.7159067721714038E-2,2.2464188672423176E-2,1.8597752626109361E-2,1.5410648692996347E-2,1.2781102167704173E-2,1.0609579992484564E-2,8.8146592824678294E-3,7.3296746594174143E-3,6.0999957427251041E-3,5.0808148138277286E-3,4.2353477624772849E-3,3.5333700319848875E-3,2.9500242824006661E-3,2.4648485898884844E-3,2.0609837632575229E-3,1.7245262396325266E-3,1.4439993863458018E-3,1.2099211794975287E-3,{"$f":"BL55+BL139+BL240+BL341+BL442+BL558+BL675","v":1.014450387939729E-3},8.5109675518099941E-4,7.1448339424676969E-4,6.0015181538208579E-4,5.0440179317123499E-4,4.2415972838773713E-4,3.5687033536383893E-4,3.0040744006303179E-4,2.5300044946804294E-4,2.1317368336742505E-4]
["Repairs",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M155+M256+M357+M458+M573+M690","v":0},{"$f":"N155+N256+N357+N458+N573+N690","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X155+X256+X357+X458+X573+X690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL155+BL256+BL357+BL458+BL573+BL690","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M768:M775)","v":40.539800309793513},{"$f":"SUM(N768:N775)","v":41.747786942157184},43.684370046978522,45.950956865260117,48.958502856694338,53.066537799975123,{"$f":"SUM(S768:S775)","v":55.513588472909404},56.733227362448417,59.182716143275186,62.169601910852847,{"$f":"SUM(W768:W775)","v":64.415077017450287},{"$f":"SUM(X768:X775)","v":62.299834507965187},57.047048067011708,52.220737431756746,47.710022308259013,44.619182354978435,42.095517535305845,38.974398873907226,36.391871483682735,34.248756353628828,32.150636271084622,30.593047961566764,29.579965135139624,28.646356907402083,27.784697669568054,26.985125573877902,24.346680409791094,19.760391441756486,14.950458283096754,10.133424673532046,5.8103167653773138,3.6653586559963296,3.3571284231359213,3.0776536948029474,2.8240645909013571,2.5937978296260669,2.3845609191817991,2.1943010511127428,2.0211779875839304,1.8635403573273714,1.7199048732201774,1.5889380639846331,1.4694401773170507,1.3603309649144293,1.2606371037170254,1.1694810440386134,1.0860711055390753,1.009692667332192,0.93970031981197844,0.87551086374241516,{"$f":"SUM(BK768:BK775)","v":0.8165970573672312},0.7624820252277833,0.71273425340974561,0.66696310538513748,0.62481480073091566,0.58596880599936763,0.55013459306270973,0.5170487254986299,0.48647223814479751,0.45818827892851111,0.43199998555630809]
["Closing asset value"]
["Mains & Services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M748+M758-M768","v":310.07561062721106},{"$f":"N748+N758-N768","v":336.89025500565305},360.42149704315159,384.69670540445804,415.37310985106427,436.70528700247064,473.87790124459781,515.28784939999787,562.70349057359522,598.80194486307892,626.02859867859343,{"$f":"X748+X758-X768","v":581.9246243078577},540.12615393244721,500.39185300088337,462.50807388136997,426.28528876724062,391.55504501699022,358.16735710756291,325.98846470822525,294.89889882674373,264.79180809852863,235.57150553176754,207.152202748055,179.45690425865757,152.41643882466849,125.96860865274394,102.04340997332942,82.681658616914149,68.110979986932421,58.200750606693852,52.457637425493161,48.84668285738244,45.535062981563044,42.495521086606843,39.703409988255707,37.13643205963907,34.774406454221584,32.599060466966961,30.593842358650086,28.743753294440776,27.035196329244382,25.455840615776708,23.994499222739353,22.641019134537945,21.386182164743452,20.221615656275763,19.139711964891244,18.133555831341656,17.19685884353397,16.323900274849709,15.509473659916564,14.748838535792586,14.037676835776287,13.372053475799712,12.748380720376474,12.163385957038532,11.614082545691026,11.097743442854458,10.61187733079419,10.154207008449514,9.7226498252112528]
["Meters Domestic",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M749+M759-M769","v":10.687963857889919},{"$f":"N749+N759-N769","v":10.492445118852258},7.7374293709713822,6.2772103795712635,5.6116850013060073,10.971731114128303,14.650190272340051,18.251076680702933,20.070270739019222,20.214656346660924,19.521651417253569,{"$f":"X749+X759-X769","v":11.019617550953811},5.0149431433625304,1.4062963532310198,0.15965970108122951,9.9787313175768222E-2,6.2367070734854924E-2,3.8979419209284105E-2,2.4362137005802344E-2,1.5226335628626245E-2,9.5164597678911843E-3,5.947787354931771E-3,3.717367096832137E-3,2.323354435519866E-3,1.4520965221996966E-3,9.0756032637459084E-4,5.6722520398389974E-4,3.545157524897178E-4,2.2157234530585407E-4,1.3848271581593923E-4,8.6551697384742462E-5,5.4094810865244484E-5,3.3809256790558247E-5,2.1130785493879348E-5,1.3206740933455037E-5,8.2542130831898436E-6,5.1588831767740964E-6,3.2243019852642549E-6,2.0151887405706038E-6,1.2594929626370718E-6,7.8718310142861441E-7,4.9198943817332848E-7,3.0749339863877481E-7,1.9218337392967877E-7,1.2011460848649374E-7,7.507163008450311E-8,4.6919768583258965E-8,2.9324855144981372E-8,1.8328034246057878E-8,1.1455021184230692E-8,7.1593880205887019E-9,4.4746172933124573E-9,2.7966355887648051E-9,1.7478970234225223E-9,1.0924354200835956E-9,6.8277191799676644E-10,4.2673222919249821E-10,2.6670742368983055E-10,1.6669192025066325E-10,1.0418223060118368E-10,6.5113674570258944E-11]
["Meters Industrial & Commercial",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M750+M760-M770","v":0},{"$f":"N750+N760-N770","v":0.53925832992731759},0.82757007948609906,0.90119037264178115,1.2916711467714121,3.9090767515942466,5.4759707834947484,7.168923934863602,8.8151051256443118,10.482307381991573,12.109805454870772,{"$f":"X750+X760-X770","v":11.045234977628786},10.014643621153914,9.0135008360105413,8.037880146021136,7.0843786051651669,6.1500469935581776,5.2323293206336361,4.3290103945672165,3.4381703824445031,2.5581454290730012,1.7594971219794369,1.1198955788976228,0.64692702377007172,0.34589440765398616,0.22341692112145023,0.19362799830525698,0.16781093186455617,0.14543614094928214,0.12604465548937799,0.10923870142412771,9.4673541234244138E-2,8.2050402403011716E-2,7.111034874927695E-2,6.1628968916040153E-2,5.3411773060568254E-2,4.6290203319159277E-2,4.0118176209938169E-2,3.4769086048613208E-2,3.013320790879824E-2,2.6115446854291933E-2,2.2633387273719802E-2,1.961560230389062E-2,1.7000188663371996E-2,1.4733496841589189E-2,1.276903059604409E-2,1.1066493183238338E-2,9.590960758806685E-3,8.3121659909659203E-3,7.2038771921705902E-3,6.2433602332146376E-3,5.4109122021194786E-3,4.6894572418370072E-3,4.0641962762588656E-3,3.522303439424476E-3,3.0526629808346716E-3,2.6456412500568413E-3,2.2928890833827215E-3,1.9871705389318179E-3,1.722214467074368E-3,1.4925858714645781E-3]
["Land & Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M751+M761-M771","v":8.1594500000000032},{"$f":"N751+N761-N771","v":7.8733000000000031},7.5871500000000029,7.3010000000000028,7.0148500000000027,6.7287000000000026,6.4425500000000024,6.1564000000000023,5.8702500000000022,5.5841000000000021,5.2979500000000019,{"$f":"X751+X761-X771","v":5.0118000000000018},4.7256500000000017,4.4395000000000016,4.1533500000000014,3.8672000000000013,3.5810500000000012,3.2949000000000011,3.0087500000000009,2.7226000000000008,2.4364500000000007,2.1503000000000005,1.8641500000000006,1.5780000000000007,1.2918500000000008,1.0057000000000009,0.71955000000000102,0.43340000000000106,0.1472500000000011,2.0874999999923038E-3,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15,-7.6965343820400989E-15]
["Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S661","v":0},{"$f":"T661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S706","v":0},{"$f":"T706","v":0},{"$f":"U706","v":0},{"$f":"V706","v":0},{"$f":"W706","v":0},{"$f":"X706","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M754+M764-M774","v":24.012140826771102},21.994094866498624,28.034400249736066,31.63308580709576,35.403515287545275,33.614951191326824,42.680966001100401,50.989501222574006,52.002186755332801,54.047940708540956,56.190459370700239,{"$f":"X754+X764-X774","v":47.847353577012484},39.920191649477438,32.329694724559403,25.011858877952974,17.914985565865308,11.807613634857756,7.4481579948279641,4.4392651187527719,2.46620046010535,1.5945397464680839,1.3101613311689304,1.0774809430817678,0.88693509286597538,0.73075673131640928,0.60263335209141877,0.49743087965342758,0.41097057020441241,0.33984865141184517,0.28129043320777114,0.23303223411482682,0.19322576330562155,0.16036064037440273,0.1332015726526887,0.11073738398026553,9.2139631354156176E-2,7.6728982661159822E-2,6.394788049345565E-2,5.3338300500971089E-2,4.452364121850326E-2,3.7193966559085842E-2,3.1093970816360738E-2,2.6013156002533011E-2,2.1777808240055728E-2,1.824443820807084E-2,1.5294413925670174E-2,1.282956533578169E-2,1.0768581572524166E-2,9.0440553328916401E-3,7.6000559465458379E-3,6.390134767048309E-3,5.37568437910858E-3,4.5245876239275807E-3,3.8101042296808108E-3,3.209952414298725E-3,2.7055506211274899E-3,2.2813908927397527E-3,1.9245205573759137E-3,1.624113117312882E-3,1.3711126678448392E-3,1.1579389844774142E-3]
["Repairs",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M755+M765-M775","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"X755+X765-X775","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M778:M785)","v":352.93516531187208},377.78935332093124,404.60804674334514,430.80919196376686,464.69483128668696,491.92974605952003,543.12757830153305,597.85375123813833,649.46130319359156,{"$f":"SUM(V778:V785)","v":689.13094930027239},719.14846492141805,{"$f":"SUM(X778:X785)","v":656.84863041345284},599.80158234644114,547.58084491468435,499.87082260642529,455.25164025144693,413.15612271614106,374.18172384223379,337.78985235855106,303.54109600492228,271.39045973383759,240.79741177227083,211.21744663713125,182.57108972972915,154.78639206016109,127.80126648628318,103.45458607649208,83.694194634735609,68.743736351638859,58.610311678106818,52.799994912729495,49.13463625673316,45.777507833597241,42.699854138794294,39.875789547892936,37.281991718266873,34.897430799085072,32.703129747972334,30.681951760388404,28.818411403061031,27.098506529840854,25.509568465856223,24.040128288539169,22.67979732362474,21.419160219907717,20.249679175869097,19.163608070330028,18.153915402997836,17.214215083185856,16.338704219443443,15.522107162076209,14.759625136848426,14.04689088343868,13.379927778053542,12.755112977322625,12.169144171323259,11.619009578260549,11.101960852761918,10.615488614617119,10.157300335688609,9.7253003501323008]

{"sheet":"WACC","index":6,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":false,"merged":[[24,2,24,3]]}
[]
[null,"Cost of Capital Parameters"]
[]
[]
[]
[null,null,null,null,null,"Input Data & Calculated Inputs","Basic Building Block Model","Equity"]
[null,"Nominal Risk Free Rate",null,"Rf",null,{"$f":"Rf","v":3.1427999999999998E-2},null,{"$f":"Input!H187","v":3.1427999999999998E-2}]
[null,"Real Risk Free Rate",null,"Rrf",null,{"$f":"(1+F7)/(1+F9)-1","v":6.2712195121952252E-3}]
[null,"Inflation Rate",null,"f",null,{"$f":"f","v":2.5000000000000001E-2}]
[null,"Cost of Debt Margin",null,"DRP",null,{"$f":"Drp","v":3.3535000000000002E-2}]
[null,"Nominal Pre-tax Cost of Debt",null,"Rd",null,{"$f":" F7+F10","v":6.4962999999999993E-2}]
[null,"Real Pre-tax Cost of Debt",null,"Rrd",null,{"$f":"(1+F11)/(1+F9)-1","v":3.8988292682927028E-2}]
[null,"Market Risk Premium ",null,"MRP",null,{"$f":"Mrp","v":0.06}]
[null,"Corporate Tax Rate",null,"T",null,0.3]
[null,"Effective Tax Rate for Equity (From Relevant Cash flows)",null,"Te",null,0.24137817833915176,{"$f":"Analysis!$D$63","v":0.24137817833915176}]
[null,"Effective Tax Rate for Debt (Effective Debt Shield)",null,"Td",null,{"$f":"Td","v":0.29999999999995153},{"$f":"Analysis!$D$73","v":0.29999999999995153}]
[null,"Utilisation of Imputation (Franking) Credits",null,"g",null,{"$f":"g","v":0.25}]
[null,"Proportion of Equity Funding",null,"E/V",null,{"$f":"1-F19","v":0.4}]
[null,"Proportion of Debt Funding",null,"D/V",null,{"$f":"Dv","v":0.6}]
[null,"Equity Beta",null,"βe",null,{"$f":"Be","v":0.8}]
[]
[null,"WACC Analysis"]
[]
[null,null,null,null,null,"Formula Approximation"]
[null,"Post-tax Nominal Return on Equity(pre-imp)",null,null,null,{"$f":"H7+F20*(F13)","v":7.9427999999999999E-2},{"$f":"Analysis!$E$65","v":7.9427999999999749E-2}]
[null,"Post-tax Real Return on Equity(pre-imp)",null,null,null,{"$f":"(1+F25)/(1+F9)-1","v":5.3100487804878194E-2},{"$f":"Analysis!$E$69","v":5.31004878041983E-2}]
[null,"Nominal Vanilla WACC",null,null,null,{"$f":"F18*F25+F19*F11","v":7.0748999999999992E-2},{"$f":"Analysis!$E$79","v":7.0749000000956394E-2}]
[null,"Real Vanilla WACC",null,null,null,{"$f":"F18*F26+F19*F12","v":4.46331707317075E-2},{"$f":"Analysis!$E$80","v":4.4633170731746573E-2}]
[null,"Post-tax Nominal WACC ",null,null,null,{"$f":"F25*((1-F15)/(1-F15*(1-F17)))*F18+F11*F19*(1-F16)","v":5.6714637616260707E-2},{"$f":"Analysis!$E$76","v":6.8102423850912308E-2}]
[null,"Post-tax Real WACC ",null,null,null,{"$f":"(1+F29)/(1+F9)-1","v":3.0941109869522698E-2},{"$f":"Analysis!$E$78","v":4.2051145221242647E-2}]
[null,"Pre-tax Nominal WACC ",null,null,null,{"$f":"F25*(1/(1-F15*(1-F17)))*F18+F11*F19","v":7.7772067151223548E-2},{"$f":"Analysis!$E$75","v":7.8204944294631332E-2}]
[null,"Pre-tax Real WACC ",null,null,null,{"$f":"(1+F31)/(1+F9)-1","v":5.1484943562169594E-2},{"$f":"Analysis!$E$77","v":5.1907262726468839E-2}]
[null,"Nominal Tax Allowance",null,null,null,{"$f":"F31-F27","v":7.0230671512235554E-3},{"$f":"G31-$F$27","v":7.4559442946313392E-3}]
[null,"Real Tax Allowance",null,null,null,{"$f":"F32-F28","v":6.851772830462094E-3},{"$f":"G32-$F$28","v":7.2740919947613392E-3}]
[]
[]
[null,null,null,null,null,"Numbers in White cells are calculated on this sheet from input parameters."]
[null,null,null,null,null,"Numbers in Orange cells are transferred from relevant sheets"]

{"sheet":"SPI depreciation","index":7,"n_rows":514,"n_cols":58,"rows_kept":514,"cut":false,"hidden":false,"merged":[[2,14,2,17]]}
["All Dollar figures are in $'000 ",null,"Input ",null,"NT"]
[null,null,"Output",null,null,null,null,"Please leave this worksheet saved with 'real 2012' chosen"]
["CPI Conversion",null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecasted with 2.50% inflation rate"]
[4,"1996-09-01","1997-03-01","1997-09-01","1998-09-01","1999-09-01","2000-09-01","2001-09-01","2002-09-01","2003-09-01","2004-09-01","2005-09-01","2006-09-01","2007-09-01","2008-09-01","2009-09-01","2010-09-01","2011-09-01","2012-09-01","2013-09-01","2014-09-01","2015-09-01","2016-09-01"]
[null,1997,"1998-01-01",1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
["CPI  ",120.1,120.5,119.7,121.3,123.4,130.9,134.19999999999999,138.5,142.1,145.4,149.80000000000001,155.69999999999999,158.6,166.5,168.6,173.3,179.4,{"$f":"R6*Assets!$G$7","v":183.88499999999999},{"$f":"S6*Assets!$G$7","v":188.48212499999997},{"$f":"T6*Assets!$G$7","v":193.19417812499995},{"$f":"U6*Assets!$G$7","v":198.02403257812495},{"$f":"V6*Assets!$G$7","v":202.97463339257806}]
["real 1998",{"$f":"$D$6/B6","v":0.99666944213155706},0.99336099585062243,1,0.98680956306677658,0.97001620745542949,0.91443850267379678,0.891952309985097,0.864259927797834,0.84236453201970451,0.82324621733149927,0.79906542056074759,0.76878612716763017,0.75472887767969743,0.7189189189189189,0.70996441281138789,0.69070975187536066,0.66722408026755853,{"$f":"$D$6/S6","v":0.65095032221225224},{"$f":"$D$6/T6","v":0.63507348508512429},{"$f":"$D$6/U6","v":0.61958388788792618},{"$f":"$D$6/V6","v":0.60447208574431821},{"$f":"$D$6/W6","v":0.58972886414079828}]
["real 2001",{"$f":"$G$6/B6","v":1.0899250624479602},1.0863070539419089,1.0935672514619883,1.0791426215993405,1.0607779578606158,1,0.97540983606557385,0.94512635379061372,0.92118226600985231,0.90027510316368642,0.87383177570093451,0.84071933204881188,0.82534678436317788,0.78618618618618619,0.77639383155397401,0.75533756491633008,0.72965440356744704,{"$f":"$G$6/S6","v":0.71185795469994839},{"$f":"$G$6/T6","v":0.6944955655609254},{"$f":"$G$6/U6","v":0.67755664932773207},{"$f":"$G$6/V6","v":0.66103087739290944},{"$f":"$G$6/W6","v":0.64490817306625314}]
["real 2006",{"$f":"$L$6/B6","v":1.2472939217318904},1.2431535269709544,{"$f":"$L$6/D6","v":1.2514619883040936},1.2349546578730421,1.2139384116693679,1.144385026737968,1.1162444113263787,1.0815884476534297,1.0541871921182266,1.0302613480055021,{"$f":"$L$6/L6","v":1},0.96210661528580621,0.94451450189155117,0.89969969969969976,0.88849347568208792,0.86439699942296599,0.83500557413600895,0.81463958452293561,0.79477032636383971,0.77538568425740473,0.756473838299907,0.73802325687795811]
["real 2012",{"$f":"$R$6/B6","v":1.4937552039966695},1.4887966804979254,{"$f":"$R$6/D6","v":1.4987468671679198},1.4789777411376752,1.453808752025932,1.3705118411000763,1.3368107302533534,1.2953068592057762,1.262491203377903,1.2338376891334251,1.1975967957276368,{"$f":"$R$6/M6","v":1.1522157996146436},1.1311475409836067,1.0774774774774776,1.0640569395017794,{"$f":"$R$6/Q6","v":1.0351990767455279},1,0.97560975609756106,0.95181439619274266,0.92859941091974896,0.90595064479975507,0.88385428760951723]
["real 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,"6 months adjustment to bring mid year dollars to the end of year",null,null,{"$f":"0","v":0}]
[]
["Asset Valuation Categories","ODRC (1/7/97) Land and building, Other - non It categories not included","ODRC (1//1/98)  Land and building, Other - non It categories not included","Adjusted ODRC (1/1/98)","Run up","Run up to separate between low preasure mains and other mains","Adjust ODRC (real)",null,null,null,null,null,null,null,null,null,"1997 RAB \n($ 1997)"]
["Mains",302.21499999999997,{"$f":"B14*(120.1/120.5)","v":301.21179668049786},{"$f":"C14-$D$33*(C14/$B$33)","v":280.17843021798507},280.2,null,null,"In the 1998 Victorian Gas Access Arrangements Determinations, both the ORG and the",null,null,null,null,null,null,"High pressure distribution",167976.27659510501,0.55581713877572259]
["Other mains",null,null,null,null,{"$f":"E14-F16","v":185.81477014765233},{"$f":"IF($A$4=1,F15,IF($A$4=2,F15*$C$8,IF($A$4=3,F15*$C$9,IF($A$4=4,F15*$C$10,IF($A$4=5,F15*$C$11)))))","v":276.64041298330977},"ACCC adopted the Depreciated Optimised Replacement Cost (DORC) methodology",null,null,null,null,null,null,"Medium pressure distribution",32437.751813791325,0.10733336139434285]
["Low preasure",null,null,null,null,{"$f":"E14*Q16","v":94.385229852347663},{"$f":"IF($A$4=1,F16,IF($A$4=2,F16*$C$8,IF($A$4=3,F16*$C$9,IF($A$4=4,F16*$C$10,IF($A$4=5,F16*$C$11)))))","v":140.52041689220889},"for valuing the Initial Capital Base for regulatory purposes.",null,null,null,null,null,null,"Low pressure distirbution",101800.97159110368,0.33684949982993456]
["Security of Supply",16.75,16.694398340248959,{"$f":"C17-$D$33*(C17/$B$33)","v":15.528642543061231},15.5,{"$f":"E17","v":15.5},{"$f":"IF($A$4=1,F17,IF($A$4=2,F17*$C$8,IF($A$4=3,F17*$C$9,IF($A$4=4,F17*$C$10,IF($A$4=5,F17*$C$11)))))","v":23.076348547717842}]
["Services",210.27600000000001,209.57798838174273,{"$f":"C18-$D$33*(C18/$B$33)","v":194.94333369461157},194.9,{"$f":"E18","v":194.9},{"$f":"IF($A$4=1,F18,IF($A$4=2,F18*$C$8,IF($A$4=3,F18*$C$9,IF($A$4=4,F18*$C$10,IF($A$4=5,F18*$C$11)))))","v":290.16647302904568},null,null,null,null,null,1]
["Transmission Pressure",58.475000000000001,58.280892116182571,{"$f":"C19-$D$33*(C19/$B$33)","v":54.211186430179438},54.2,54.2,{"$f":"IF($A$4=1,F19,IF($A$4=2,F19*$C$8,IF($A$4=3,F19*$C$9,IF($A$4=4,F19*$C$10,IF($A$4=5,F19*$C$11)))))","v":80.692780082987554},null,null,null,null,null,"Shortfall in Reg allowance IN"]
["Domestic Meters",52.713000000000001,52.538019087136924,{"$f":"C20-D34-(C21-C35)","v":40.046945228215762},40,40,{"$f":"IF($A$4=1,F20,IF($A$4=2,F20*$C$8,IF($A$4=3,F20*$C$9,IF($A$4=4,F20*$C$10,IF($A$4=5,F20*$C$11)))))","v":59.551867219917014},null,null,null,null,null,"Shortfall in Reg allowanceOUT"]
["Meter/Regulators",15.944000000000001,15.89107385892116,{"$f":"B35","v":15.8},15.8,15.8,23.522987551867221]
["Field Regulators ",5.0259999999999998,5.0093161825726131,{"$f":"C22-$D$33*(C22/$B$33)","v":4.659519846055268},4.7,4.7,6.9973443983402497]
["City Gate",6.0609999999999999,6.0408804979253103,{"$f":"C23-$D$33*(C23/$B$33)","v":5.6190508927459177},5.6,5.6,8.3372614107883809]
["Other Regulator",4.0890000000000004,4.0754265560165974,{"$f":"C24-$D$33*(C24/$B$33)","v":3.7908429467807392},3.8,3.8,5.6574273858921158]
["SCADA",2.0089999999999999,2.00233112033195,{"$f":"C25-$D$33*(C25/$B$33)","v":1.8625100220304487},1.9,1.9,2.8287136929460579]
["Land and Building",null,null,{"$f":"C32","v":11.5},11.5,11.5,17.121161825726141]
["Other - IT",null,null,null,null,0,0]
["Other - non IT",null,null,3.6,3.6,3.6,5.3596680497925311]
["Total",{"$f":"SUM(B14:B28)","v":673.55799999999999},671.32212282157673,631.74046182166524,631.70000000000005,631.70000000000005,940.47286307053935]
[]
["Aggregated Asset Categories as at 1/1/98","ODRC $m","Adjusted ODRC","Value Written Off",null,"Domestic/Other Meter Split"]
["Land and Building",11.5,11.5,{"$f":"B32-C32","v":0}]
["Mains and Services",602.9,560.79999999999995,{"$f":"B33-C33","v":42.100000000000023}]
["Meters - Domestic",52.4,40,12.399999999999999,null,{"$f":"C34/(C34+C35)","v":0.71684587813620071}]
["Meters - Others",15.8,15.8,0,null,{"$f":"1-F34","v":0.28315412186379929}]
["Other Assets",3.6,3.6,0]
["Total",{"$f":"SUM(B32:B36)","v":686.19999999999993},{"$f":"SUM(C32:C36)","v":631.69999999999993},54.5]
[]
[]
["Asset Life","OAV Eco.Life","OAV RL (98-02)","CapEx (98-02) ","Capex (03-07)","Capex (08-12)","Capex (13-17)",null,"RL (AER)","Original","change","CPI adjustment"]
["Transmission Pipelines",60,39,{"$f":"B41","v":60},{"$f":"D41","v":60},60,{"$f":"F41","v":60},null,{"$f":"A1value/AVERAGE(S59:W59)","v":24.453749637933463},24.530723829155569,{"$f":"J41-I41","v":7.6974191222106469E-2},"2006-06-30",154.30000000000001]
["Distribution Pipelines",60,39,{"$f":"B42","v":60},60,60,{"$f":"F42","v":60},null,{"$f":"A2value/AVERAGE(S60:W60)","v":32.454012413475702},32.643367448029572,{"$f":"J42-I42","v":0.18935503455386993},"2006-12-31",155.5]
["Service Pipes",60,39,{"$f":"B43","v":60},60,60,60,null,{"$f":"A3value/AVERAGE(S61:W61)","v":35.771789693179826},35.983337063557833,0.21154737037800686,null,1.0077770576798444]
["Cathodic Protection",60,39,{"$f":"B44","v":60},60,60,60,null,{"$f":"A4value/AVERAGE(S62:W62)","v":26.692285350733165},26.807496871325636,0.11521152059247086]
["Supply Regulators/Valve Stations",50,39,{"$f":"B45","v":50},50,50,50,null,{"$f":"A5value/AVERAGE(S63:W63)","v":33.310332359340734},33.491988552050032,0.18165619270929767]
["Meters",25,17,20,20,20,20,null,{"$f":"A6value/AVERAGE(S64:W64)","v":11.204656955280717},11.249527004873986,4.4870049593269457E-2]
["SCADA and remote control",7,5,{"$f":"B47","v":7},7,15,15,null,{"$f":"A7value/AVERAGE(S65:W65)","v":11.093765229817249},11.205115068204638,0.11134983838738854]
["Land and Building",36,40,{"$f":"C48","v":40},40,{"$f":"E48","v":40},40,null,{"$f":"A8value/AVERAGE(S66:W66)","v":25.233311730395329},25.310570914145725,7.7259183750395977E-2]
["Other - IT",5,5,{"$f":"B49","v":5},5,5,5,null,{"$f":"A9value/AVERAGE(S67:W67)","v":4.8855119474072009},4.9144967158726249,2.8984768465424082E-2]
["Other - non IT",5,5,5,5,5,5,null,{"$f":"A10value/AVERAGE(S68:W68)","v":4.732015085675382},4.5553078497843353,-0.17670723589104664]
["New Town Eco Depn",1,1,1,1,5,5]
[null,1,1,1,1,1,1]
[null,1,1,1,1,1,1]
[null,1,1,1,1,1,1]
[]
[]
[]
["Total Reg. Depreciation (real)",null,null,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
["Transmission Pipelines",null,null,{"$f":"D88+D447","v":2.0690456431535269},2.0690456431535269,2.0690456431535269,2.069046547301268,2.0690474514490091,2.0690474514490091,2.0690474514490091,2.0690474514490091,2.0690474514490091,2.085138538758045,2.0690474514490091,2.0694691245495385,2.0699465661917102,{"$f":"Q88+Q447","v":2.0709581331002633},2.0773235730571469,{"$f":"(S88+S447+F489)*(1+$R$11)","v":2.0828488224234274},{"$f":"(T88+T447+G489)*(1+$R$11)","v":2.0828488224234274},{"$f":"(U88+U447+H489)*(1+$R$11)","v":2.0828488224234274},{"$f":"(V88+V447+I489)*(1+$R$11)","v":2.0828488224234274},{"$f":"(W88+W447+J489)*(1+$R$11)","v":2.0828488224234274},{"$f":"(X88+X447)*(1+$R$11)","v":2.0827332146471202},2.0827332146471202,2.0827332146471202,2.0827332146471202,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2]
["Distribution Pipelines",null,null,{"$f":"D89+D448+D90","v":10.823985196927005},11.086679166170383,11.34678589041725,11.565725193664278,11.804628711370668,12.164819428583382,12.559631619184934,12.894296768800826,13.2449956359594,13.733805716134013,14.55216142044114,14.988964363058628,15.448487649301848,16.026891990235267,{"$f":"R89+R448+R90","v":16.632086188448007},{"$f":"(S89+S448+S90+F490)*(1+$R$11)","v":18.57441520574044},{"$f":"(T89+T448+T90+G490)*(1+$R$11)","v":18.57441520574044},{"$f":"(U89+U448+U90+H490)*(1+$R$11)","v":18.57441520574044},{"$f":"(V89+V448+V90+I490)*(1+$R$11)","v":18.57441520574044},{"$f":"(W89+W448+W90+J490)*(1+$R$11)","v":18.57441520574044},{"$f":"(X89+X448+X90)*$R$11","v":0},0,0,0,0,0,0,0,0,0]
["Service Pipes",null,null,{"$f":"D91+D449","v":7.6017741153436944},7.9297164963963098,8.2498626857951383,8.5193389319288073,8.7534012130807941,9.0346975415485584,9.3653045462259144,9.6935772829736315,10.008113591104257,10.343408931058637,10.662603199489638,11.11597728913539,11.532786074963893,11.908948937614287,12.281720939229206,{"$f":"(S91+S449+F491)*(1+$R$11)","v":12.512068563760032},12.512068563760032,12.512068563760032,12.512068563760032,12.512068563760032,{"$f":"(X91+X449)*(1+$R$11)","v":12.465210810041659},12.465210810041659,12.465210810041659,12.465210810041659,5.0250448349379244,5.0250448349379244,5.0250448349379244,5.0250448349379244,5.0250448349379244,5.0250448349379244]
["Cathodic Protection",null,null,{"$f":"D92+D450","v":0.59170124481327802},0.59170124481327802,0.59170124481327802,0.59170124481327802,0.5919008453479131,0.59282448275886579,0.59433170600222596,0.5959855982571387,0.59772772519117356,0.6038796331459706,0.60264833193534051,0.60966333597767164,0.61471278936703744,0.62123656112049941,0.63394687470360611,0.64055117027797892,0.64055117027797892,0.64055117027797892,0.64055117027797892,0.64055117027797892,{"$f":"(X92+X450)*(1+$R$11)","v":0.64013341653325084},0.64013341653325084,0.64013341653325084,0.64013341653325084,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2]
["Supply Regulators/Valve Stations",null,null,{"$f":"D93+D451","v":0.55751811879819657},0.58677140040164466,0.59961175258341759,0.69028440796317181,0.78521106170264909,0.80933284950832185,0.84431758333865681,0.87080087694491703,0.89350753226656099,0.93318847000443517,1.0423913059074446,1.0757216022841027,1.0932808931329374,1.1093908701634456,1.1256425449731942,1.1347933515535775,1.1347933515535775,1.1347933515535775,1.1347933515535775,1.1347933515535775,{"$f":"(X93+X451)*(1+$R$11)","v":1.129657009221098},1.129657009221098,1.129657009221098,1.129657009221098,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957]
["Meters",null,null,{"$f":"D94+D452","v":4.9838930676505226},5.1680384725635244,5.4519706688941785,5.7785367050216347,6.0471546068176769,6.3855697807522809,6.8032801712077209,7.2056938273393625,7.5147237755142537,7.903338917405474,8.3910198775731555,8.8296162052542737,9.1729483981580398,9.5484821409832623,10.041485554947684,10.407577580602554,10.369572996055229,5.5208214175564239,5.5208214175564239,5.5208214175564239,{"$f":"(X94+X452)*(1+$R$11)","v":5.3619893845689184},5.1778439796559166,4.8939117833252599,4.5673457471978072,4.2987278454017659,3.9603126714671575,3.5426022810117197,3.1401886248800812,2.8311586767051891,2.4805481193613184]
["SCADA and remote control",null,null,{"$f":"D95+D453","v":0.6497246920266353},0.73371370694108229,0.87226573594242029,1.0430580222986952,1.0901314521803149,0.56778312787784413,0.63020206118258337,0.59709185706743595,0.55422679235829675,0.47864672113380657,0.34725036866122311,0.35389390067746695,0.39111625689585744,0.38123077428309349,0.36925809860497422,0.35967225422668858,0.29670029644984064,0.25783116962368263,0.25783116962368263,0.24718364929765863,{"$f":"(X95+X453)*(1+$R$11)","v":0.24008530241364259},0.24008530241364259,0.24008530241364259,0.24008530241364259,0.24008530241364259,0.23955849535610924,0.18584153345824533,0.10522476295311455,5.2691312261139198E-2,1.3792238616981978E-2]
["Land and Building",null,null,{"$f":"D96+D454","v":0.42802904564315353},0.42802904564315353,0.42802904564315353,0.42802904564315353,0.42802904564315353,0.42802904564315353,0.42802904564315353,0.42802904564315353,0.42802904564315353,0.43135785221976908,0.42802904564315353,0.42802904564315353,0.42802904564315353,0.42802904564315353,0.42802904564315353,0.42802904564315353,0.42802904564315353,0.42802904564315353,0.42802904564315353,0.42802904564315353,{"$f":"(X96+X454)*(1+$R$11)","v":0.42802904564315353},0.42802904564315353,0.42802904564315353,0.42802904564315353,0,0,0,0,0,0]
["Other - IT",null,null,{"$f":"D97+D455","v":0.17424624712137404},0.45443440064814578,0.77741819268246537,1.1087678690994638,1.3234091192502824,1.4115762077133112,1.6636555843977847,3.2426066956062827,4.9502264861255112,5.4828470768440853,5.6224760589334357,6.3239582408631811,6.5164259223736387,6.5465487900230954,7.361069908431138,7.6745004224215529,6.4407507102805628,4.3463481255272862,2.0971418150561059,0.51534619179139174,{"$f":"(X97+X455)*(1+$R$11)","v":0},0,0,0,0,0,0,0,0,0]
["Other - non IT",null,null,{"$f":"D98+D456","v":1.0719336099585062},1.0719336099585062,1.0719336099585062,1.0719336099585062,1.1195981347456896,0.1385209394397818,0.19898794437811679,0.66754198099863771,1.3525169021187435,1.6738082199892537,1.7477194240091536,1.7503135380564356,1.3528082891670346,0.74873426283825784,0.44456006296317691,0.33068468313382676,0.26762356414820943,0.19657477641708976,8.9109439758613448E-2,2.1376192324095655E-2,{"$f":"(X98+X456)*(1+$R$11)","v":0},0,0,0,0,0,0,0,0,0]
["Economic Depreciation - NT",null,null,{"$f":"D99+D457","v":0},0,0,0,0,0,0,0,0,0,0.92223056849215668,0.92223056849215668,0.92223056849215668,0.92223056849215668,0.92223056849215668,{"$f":"(S99+S457)*(1+$R$11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Total",null,null,{"$f":"SUM(D59:D68)","v":28.951850981435893},{"$f":"SUM(E59:E71)","v":30.120063186689556},{"$f":"SUM(F59:F71)","v":31.45862446988334},32.866421577692257,34.012511641588148,33.602200855274504,35.156787713010104,38.264671385080383,{"$f":"SUM(L59:L71)","v":41.613114937730359},43.669420076693491,{"$f":"SUM(N59:N71)","v":46.387577052534844},48.467837213991992,{"$f":"SUM(P59:P71)","v":49.542772453687299},50.312682074496777,{"$f":"SUM(R59:R71)","v":52.317353359493438},{"$f":"SUM(S59:S71)","v":54.145141099783224},52.747353726332449,45.694281648523088,{"$f":"SUM(V59:V71)","v":43.337610001393436},41.677433610368183,22.347838183068845,22.163692778155841,21.879760581825188,21.553194545697735,10.217377473777209,9.8784354927850675,9.4070081404317651,8.9239777137949954,8.5624143149281284,8.1729046839401018]
[]
["Strategic Depn - Dist. Pipelines",null,null,{"$f":"D81","v":0.35376050281101712},{"$f":"E81","v":0.13281443158519224},9.2974974628763363E-2,0.34467190963872696,0.81134289536079507,0.24533901663063773,1.3165200077881849,3.9569912696207226,6.8534867257554737,8.1990702738503316,-0.99887346968390744,-2.8775860611492021,-4.4890368713973388,-3.7502554247607733,-2.8610651636518298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Reg Depreciation Allowed",null,null,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
["real 2001",null,null,20.866722651348923,21.880328105034344,22.886084274965576,23.729637857013419,24.225378979270683,24.338981129757425,24.691700349016443,25.032749872428482,25.362515791234742,25.681371422869081,{"$f":"N78*$L$8","v":34.575732292967857},{"$f":"O78*$L$8","v":37.464414195741256},{"$f":"P78*$L$8","v":39.424547606764655},{"$f":"Q78*$L$8","v":39.447260416124934},{"$f":"R78*$L$8","v":40.261176057300531}]
["real 2006",null,null,{"$f":"D77*$G$9","v":23.879564959297699},25.039519863515242,26.190492164933872,27.1558422534806,27.723160970930088,27.853165570952349,28.256812164115079,28.647104132083935,29.024483311894308,{"$f":"M77*$G$9","v":29.389376922427722},39.567950324572848,42.873714641115669,45.116861967099659,45.142854166046718,46.074287038835905]
["real 2012",null,null,{"$f":"D77*$G$10","v":28.598090478624876},{"$f":"E77*$G$10","v":29.987248755104364},31.365649495254576,32.521749668053531,33.201168746227353,33.356861838643866,33.840267705221919,34.307680115459661,34.759628211974885,{"$f":"(M77*$G$10)*M43","v":35.47034980284316},{"$f":"N78*$L$10","v":47.386450522218752},{"$f":"O78*$L$10","v":51.345423275141194},{"$f":"P78*$L$10","v":54.031809325084637},{"$f":"Q78*$L$10","v":54.062937499257551},{"$f":"R78*$L$10","v":55.178418523145268}]
["real 2016"]
["(Excess)/Shortfall in Reg Allowance",null,null,{"$f":"IF($A$4=1,\"0'\",IF($A$4=2,D$72-D77,IF($A$4=3,D$72-D78,IF($A$4=4,D$72-D79,D$72-D80))))","v":0.35376050281101712},0.13281443158519224,9.2974974628763363E-2,0.34467190963872696,0.81134289536079507,0.24533901663063773,1.3165200077881849,3.9569912696207226,6.8534867257554737,8.1990702738503316,-0.99887346968390744,-2.8775860611492021,-4.4890368713973388,-3.7502554247607733,-2.8610651636518298]
["Accumulated ",null,null,{"$f":"SUM($D$81:D81)","v":0.35376050281101712},{"$f":"SUM($D$81:E81)","v":0.48657493439620936},{"$f":"SUM($D$81:F81)","v":0.57954990902497272},{"$f":"SUM($D$81:G81)","v":0.92422181866369968},{"$f":"SUM($D$81:H81)","v":1.7355647140244947},{"$f":"SUM($D$81:I81)","v":1.9809037306551325},{"$f":"SUM($D$81:J81)","v":3.2974237384433174},{"$f":"SUM($D$81:K81)","v":7.2544150080640399},{"$f":"SUM($D$81:L81)","v":14.107901733819514},{"$f":"SUM($D$81:M81)","v":22.306972007669845},{"$f":"SUM($D$81:N81)","v":21.308098537985938},{"$f":"SUM($D$81:O81)","v":18.430512476836736},{"$f":"SUM($D$81:P81)","v":13.941475605439397},{"$f":"SUM($D$81:Q81)","v":10.191220180678624},{"$f":"SUM($D$81:R81)","v":7.3301550170267937}]
[]
[]
[]
[]
["OAV & Depreciation","Life","OAV(real)",1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
["Transmission Pipelines",{"$f":"C41","v":39},{"$f":"G19","v":80.692780082987554},{"$f":"C88/$B88","v":2.0690456431535269},{"$f":"MIN($C88/$B88,$C88-SUM($D88:D88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:E105))/$B88,$C88-SUM($D88:E88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:F105))/$B88,$C88-SUM($D88:F88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:G105))/$B88,$C88-SUM($D88:G88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:H105))/$B88,$C88-SUM($D88:H88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:I105))/$B88,$C88-SUM($D88:I88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:J105))/$B88,$C88-SUM($D88:J88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:K105))/$B88,$C88-SUM($D88:K88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:L105))/$B88,$C88-SUM($D88:L88))*M43","v":2.0851367304625628},{"$f":"MIN(($C88+SUM($D105:M105))/$B88,$C88-SUM($D88:M88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:N105))/$B88,$C88-SUM($D88:N88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:O105))/$B88,$C88-SUM($D88:O88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:P105))/$B88,$C88-SUM($D88:P88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:Q105))/$B88,$C88-SUM($D88:Q88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:R105))/$B88,$C88-SUM($D88:R88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:S105))/$B88,$C88-SUM($D88:S88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:T105))/$B88,$C88-SUM($D88:T88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:U105))/$B88,$C88-SUM($D88:U88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:V105))/$B88,$C88-SUM($D88:V88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:W105))/$B88,$C88-SUM($D88:W88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:X105))/$B88,$C88-SUM($D88:X88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:Y105))/$B88,$C88-SUM($D88:Y88))","v":2.0690456431535269},{"$f":"MIN(($C88+SUM($D105:Z105))/$B88,$C88-SUM($D88:Z88))","v":2.0690456431535269}]
["Distribution Pipelines other mains",{"$f":"C42","v":39},{"$f":"G15","v":276.64041298330977},7.0933439226489687,{"$f":"MIN($C89/$B89,$C89-SUM($D89:D89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:E89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:F89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:G89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:H89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:I89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:J89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:K89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:L89))*M43","v":7.1485092674783832},{"$f":"MIN($C89/$B89,$C89-SUM($D89:M89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:N89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:O89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:P89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:Q89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:R89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:S89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:T89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:U89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:V89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:W89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:X89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:Y89))","v":7.0933439226489687},{"$f":"MIN($C89/$B89,$C89-SUM($D89:Z89))","v":7.0933439226489687}]
["Distribution Pipelines Low pressure mains",27,{"$f":"G16","v":140.52041689220889},{"$f":"C90/$B89","v":3.6030876126207407},{"$f":"MIN($C90/$B89,$C90-SUM($D90:D90))","v":3.6030876126207407},{"$f":"MIN($C90/$B89,$C90-SUM($D90:E90))","v":3.6030876126207407},{"$f":"MIN($C90/$B89,$C90-SUM($D90:F90))","v":3.6030876126207407},{"$f":"MIN($C90/$B89,$C90-SUM($D90:G90))","v":3.6030876126207407},{"$f":"MIN($C90/$B89,$C90-SUM($D90:H90))","v":3.6030876126207407},{"$f":"MIN($C90/$B89,$C90-SUM($D90:I90))","v":3.6030876126207407},{"$f":"MIN($C90/$B89,$C90-SUM($D90:J90))","v":3.6030876126207407},{"$f":"MIN($C90/$B89,$C90-SUM($D90:K90))","v":3.6030876126207407},{"$f":"MIN($C90/$B89,$C90-SUM($D90:L90))*M43","v":3.6311090328096252},{"$f":"MIN($C90/$B89,$C90-SUM($D90:M90))","v":3.6030876126207407},{"$f":"MIN($C90/$B89,$C90-SUM($D90:N90))","v":3.6030876126207407},{"$f":"MIN($C90/$B89,$C90-SUM($D90:O90))","v":3.6030876126207407},{"$f":"MIN($C90/$B89,$C90-SUM($D90:P90))","v":3.6030876126207407},{"$f":"MIN($C90/$B89,$C90-SUM($D90:Q90))","v":3.6030876126207407},{"$f":"MIN($C90/$B90,$C90-SUM($D90:R90))","v":5.2044598848966253},{"$f":"MIN($C90/$B90,$C90-SUM($D90:S90))","v":5.2044598848966253},{"$f":"MIN($C90/$B90,$C90-SUM($D90:T90))","v":5.2044598848966253},{"$f":"MIN($C90/$B90,$C90-SUM($D90:U90))","v":5.2044598848966253},{"$f":"MIN($C90/$B90,$C90-SUM($D90:V90))","v":5.2044598848966253},{"$f":"MIN($C90/$B90,$C90-SUM($D90:W90))","v":5.2044598848966253},{"$f":"MIN($C90/$B90,$C90-SUM($D90:X90))","v":5.2044598848966253},{"$f":"MIN($C90/$B90,$C90-SUM($D90:Y90))","v":5.2044598848966253},{"$f":"MIN($C90/$B90,$C90-SUM($D90:Z90))","v":5.2044598848966253}]
["Service Pipes",{"$f":"C43","v":39},{"$f":"G18","v":290.16647302904568},7.440165975103735,{"$f":"MIN($C91/$B91,$C91-SUM($D91:D91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:E91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:F91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:G91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:H91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:I91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:J91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:K91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:L91))*M43","v":7.498028575039732},{"$f":"MIN($C91/$B91,$C91-SUM($D91:M91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:N91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:O91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:P91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:Q91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:R91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:S91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:T91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:U91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:V91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:W91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:X91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:Y91))","v":7.440165975103735},{"$f":"MIN($C91/$B91,$C91-SUM($D91:Z91))","v":7.440165975103735}]
["Cathodic Protection",39,{"$f":"G17","v":23.076348547717842},0.59170124481327802,{"$f":"MIN($C92/$B92,$C92-SUM($D92:D92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:E92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:F92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:G92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:H92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:I92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:J92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:K92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:L92))*M43","v":0.59630293952342661},{"$f":"MIN($C92/$B92,$C92-SUM($D92:M92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:N92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:O92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:P92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:Q92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:R92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:S92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:T92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:U92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:V92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:W92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:X92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:Y92))","v":0.59170124481327802},{"$f":"MIN($C92/$B92,$C92-SUM($D92:Z92))","v":0.59170124481327802}]
["Supply Regulators/Valve Stations",39,{"$f":"G22+G24+G23","v":20.992033195020745},0.53825726141078833,{"$f":"MIN($C93/$B93,$C93-SUM($D93:D93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:E93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:F93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:G93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:H93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:I93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:J93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:K93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:L93))*M43","v":0.54244331917937516},{"$f":"MIN($C93/$B93,$C93-SUM($D93:M93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:N93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:O93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:P93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:Q93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:R93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:S93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:T93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:U93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:V93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:W93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:X93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:Y93))","v":0.53825726141078833},{"$f":"MIN($C93/$B93,$C93-SUM($D93:Z93))","v":0.53825726141078833}]
["Meters",17,{"$f":"G20+G21","v":83.074854771784231},4.8867561630461314,{"$f":"MIN($C94/$B94,$C94-SUM($D94:D94))","v":4.8867561630461314},{"$f":"MIN($C94/$B94,$C94-SUM($D94:E94))","v":4.8867561630461314},{"$f":"MIN($C94/$B94,$C94-SUM($D94:F94))","v":4.8867561630461314},{"$f":"MIN($C94/$B94,$C94-SUM($D94:G94))","v":4.8867561630461314},{"$f":"MIN($C94/$B94,$C94-SUM($D94:H94))","v":4.8867561630461314},{"$f":"MIN($C94/$B94,$C94-SUM($D94:I94))","v":4.8867561630461314},{"$f":"MIN($C94/$B94,$C94-SUM($D94:J94))","v":4.8867561630461314},{"$f":"MIN($C94/$B94,$C94-SUM($D94:K94))","v":4.8867561630461314},{"$f":"MIN($C94/$B94,$C94-SUM($D94:L94))*M43","v":4.924760747593476},{"$f":"MIN($C94/$B94,$C94-SUM($D94:M94))","v":4.8867561630461314},{"$f":"MIN($C94/$B94,$C94-SUM($D94:N94))","v":4.8867561630461314},{"$f":"MIN($C94/$B94,$C94-SUM($D94:O94))","v":4.8867561630461314},{"$f":"MIN($C94/$B94,$C94-SUM($D94:P94))","v":4.8867561630461314},{"$f":"MIN($C94/$B94,$C94-SUM($D94:Q94))","v":4.8867561630461314},{"$f":"MIN($C94/$B94,$C94-SUM($D94:R94))","v":4.8867561630461314},{"$f":"MIN($C94/$B94,$C94-SUM($D94:S94))","v":4.8487515784988062},{"$f":"MIN($C94/$B94,$C94-SUM($D94:T94))","v":0},{"$f":"MIN($C94/$B94,$C94-SUM($D94:U94))","v":0},{"$f":"MIN($C94/$B94,$C94-SUM($D94:V94))","v":0},{"$f":"MIN($C94/$B94,$C94-SUM($D94:W94))","v":0},{"$f":"MIN($C94/$B94,$C94-SUM($D94:X94))","v":0},{"$f":"MIN($C94/$B94,$C94-SUM($D94:Y94))","v":0},{"$f":"MIN($C94/$B94,$C94-SUM($D94:Z94))","v":0}]
["SCADA and remote control",5,{"$f":"G25","v":2.8287136929460579},0.56574273858921154,{"$f":"MIN($C95/$B95,$C95-SUM($D95:D95))","v":0.56574273858921154},{"$f":"MIN($C95/$B95,$C95-SUM($D95:E95))","v":0.56574273858921154},{"$f":"MIN($C95/$B95,$C95-SUM($D95:F95))","v":0.56574273858921154},{"$f":"MIN($C95/$B95,$C95-SUM($D95:G95))","v":0.56574273858921154},{"$f":"MIN($C95/$B95,$C95-SUM($D95:H95))","v":4.4408920985006262E-16},{"$f":"MIN($C95/$B95,$C95-SUM($D95:I95))","v":0},{"$f":"MIN($C95/$B95,$C95-SUM($D95:J95))","v":0},{"$f":"MIN($C95/$B95,$C95-SUM($D95:K95))","v":0},{"$f":"MIN($C95/$B95,$C95-SUM($D95:L95))*M43","v":0},{"$f":"MIN($C95/$B95,$C95-SUM($D95:M95))","v":0},{"$f":"MIN($C95/$B95,$C95-SUM($D95:N95))","v":0},{"$f":"MIN($C95/$B95,$C95-SUM($D95:O95))","v":0},{"$f":"MIN($C95/$B95,$C95-SUM($D95:P95))","v":0},{"$f":"MIN($C95/$B95,$C95-SUM($D95:Q95))","v":0},{"$f":"MIN($C95/$B95,$C95-SUM($D95:R95))","v":0},{"$f":"MIN($C95/$B95,$C95-SUM($D95:S95))","v":0},{"$f":"MIN($C95/$B95,$C95-SUM($D95:T95))","v":0},{"$f":"MIN($C95/$B95,$C95-SUM($D95:U95))","v":0},{"$f":"MIN($C95/$B95,$C95-SUM($D95:V95))","v":0},{"$f":"MIN($C95/$B95,$C95-SUM($D95:W95))","v":0},{"$f":"MIN($C95/$B95,$C95-SUM($D95:X95))","v":0},{"$f":"MIN($C95/$B95,$C95-SUM($D95:Y95))","v":0},{"$f":"MIN($C95/$B95,$C95-SUM($D95:Z95))","v":0}]
["Land and Building",40,{"$f":"G26","v":17.121161825726141},0.42802904564315353,{"$f":"MIN($C96/$B96,$C96-SUM($D96:D96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:E96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:F96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:G96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:H96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:I96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:J96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:K96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:L96))*M43","v":0.43135785221976908},{"$f":"MIN($C96/$B96,$C96-SUM($D96:M96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:N96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:O96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:P96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:Q96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:R96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:S96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:T96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:U96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:V96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:W96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:X96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:Y96))","v":0.42802904564315353},{"$f":"MIN($C96/$B96,$C96-SUM($D96:Z96))","v":0.42802904564315353}]
["Other - IT",null,null,0,{"$f":"D97","v":0},{"$f":"E97","v":0},{"$f":"F97","v":0},{"$f":"G97","v":0},{"$f":"H97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other - non IT",{"$f":"C49","v":5},{"$f":"G28","v":5.3596680497925311},{"$f":"C98/$B98","v":1.0719336099585062},{"$f":"MIN($C98/$B98,$C98-SUM($D98:D98))","v":1.0719336099585062},{"$f":"MIN($C98/$B98,$C98-SUM($D98:E98))","v":1.0719336099585062},{"$f":"MIN($C98/$B98,$C98-SUM($D98:F98))","v":1.0719336099585062},{"$f":"MIN($C98/$B98,$C98-SUM($D98:G98))","v":1.0719336099585062},{"$f":"MIN($C98/$B98,$C98-SUM($D98:H98))","v":0},{"$f":"MIN($C98/$B98,$C98-SUM($D98:I98))","v":0},{"$f":"MIN($C98/$B98,$C98-SUM($D98:J98))","v":0},{"$f":"MIN($C98/$B98,$C98-SUM($D98:K98))","v":0},{"$f":"MIN($C98/$B98,$C98-SUM($D98:L98))*M43","v":0},{"$f":"MIN($C98/$B98,$C98-SUM($D98:M98))","v":0},{"$f":"MIN($C98/$B98,$C98-SUM($D98:N98))","v":0},{"$f":"MIN($C98/$B98,$C98-SUM($D98:O98))","v":0},{"$f":"MIN($C98/$B98,$C98-SUM($D98:P98))","v":0},{"$f":"MIN($C98/$B98,$C98-SUM($D98:Q98))","v":0},{"$f":"MIN($C98/$B98,$C98-SUM($D98:R98))","v":0},{"$f":"MIN($C98/$B98,$C98-SUM($D98:S98))","v":0},{"$f":"MIN($C98/$B98,$C98-SUM($D98:T98))","v":0},{"$f":"MIN($C98/$B98,$C98-SUM($D98:U98))","v":0},{"$f":"MIN($C98/$B98,$C98-SUM($D98:V98))","v":0},{"$f":"MIN($C98/$B98,$C98-SUM($D98:W98))","v":0},{"$f":"MIN($C98/$B98,$C98-SUM($D98:X98))","v":0},{"$f":"MIN($C98/$B98,$C98-SUM($D98:Y98))","v":0},{"$f":"MIN($C98/$B98,$C98-SUM($D98:Z98))","v":0}]
[]
[]
["Total",null,{"$f":"SUM(C88:C100)","v":940.47286307053946},28.288063216988043,28.288063216988043,28.288063216988043,28.288063216988043,28.288063216988043,26.650386868440325,26.650386868440325,26.650386868440325,26.650386868440325,26.857648464306351,26.650386868440325,26.650386868440325,26.650386868440325,26.650386868440325,26.650386868440325,28.251759140716207,28.213754556168883,23.365002977670077,23.365002977670077,23.365002977670077,23.365002977670077,23.365002977670077,23.365002977670077,23.365002977670077,0,0,0,0,0,0]
[" "]
[]
["Disposal ($real 2012)",null,null,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
["Transmission Pipelines"]
["Distribution Pipelines",null,null,-0.44962406015037593]
["Service Pipes"]
["Cathodic Protection"]
["Supply Regulators/Valve Stations"]
["Meters"]
["SCADA and remote control"]
["Land and Building"]
["Other - IT",null,null,null,null,null,null,null,null,null,null,-1.0316316258024032]
["Other - non IT",null,null,null,null,null,null,null,null,-2.6177125066719886E-2,-1.643496107281844E-2]
[]
[]
[]
["Total",null,{"$f":"SUM(C105:C117)","v":0},-0.44962406015037593,0,0,0,0,0,-2.6177125066719886E-2,-1.643496107281844E-2,-1.0316316258024032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["New Town CapEx ($real)",null,null,null,null,null,null,null,null,null,null,null,null,"Amount to be rolled into 2008"]
["Transmission Pipelines"]
["Distribution Pipelines",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"26.9915319801169*M43","v":27.201446681193634}]
["Service Pipes",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1.79505915424429*M43","v":1.8090194328255804}]
["Cathodic Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.043226861092124*M43","v":4.3563038884156073E-2}]
["Supply Regulators/Valve Stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"3.59397325129111*M43","v":3.6219237885662188}]
["Meters",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.352671190131391*M43","v":0.35541393431906215}]
["SCADA and remote control"]
["Land and Building"]
["Other - IT"]
["Other - non IT"]
["Economic Depreciation - NT",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"4.57556838322636*M43","v":4.6111528424607835}]
["Other Asset 2"]
[]
["Total",null,null,{"$f":"SUM(D123:D135)","v":0},0,0,0,0,0,0,0,0,0,37.642519718249432,0,0,0,0]
[]
["Net Reg Capex (real 2012)","Life (98-01)",null,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
["Transmission Pipelines",{"$f":"B41","v":60},null,0,0,0,1.0849772892517498E-4,0,0,0,0,0,{"$f":"0*M43","v":0},0,5.0600772063531273E-2,6.6922249970996208E-3,0.11469580402924588,0.64915699079681022,{"$f":"Input!G143*(1+rvanilla)^0.5","v":0},{"$f":"Input!H143*(1+rvanilla)^0.5","v":3.1332614676850268},{"$f":"Input!I143*(1+rvanilla)^0.5","v":0},{"$f":"Input!J143*(1+rvanilla)^0.5","v":0},{"$f":"Input!K143*(1+rvanilla)^0.5","v":0}]
["Distribution Pipelines",60,null,15.756063459025899,16.216836910329775,14.99596999929425,11.276746390349171,17.391675734417777,25.831210331107624,21.546252541078754,18.613565412828279,23.470298646200675,{"$f":"25.009994998878*M43","v":25.204499172556893},28.577703784107058,23.83864932999159,31.304145019194628,38.10437589281576,34.518927892712831,{"$f":"Input!G144*(1+rvanilla)^0.5","v":49.976117309060271},{"$f":"Input!H144*(1+rvanilla)^0.5","v":45.13414440191498},{"$f":"Input!I144*(1+rvanilla)^0.5","v":51.179834721431156},{"$f":"Input!J144*(1+rvanilla)^0.5","v":43.085699512690894},{"$f":"Input!K144*(1+rvanilla)^0.5","v":36.54213792564034}]
["Service Pipes",60,null,19.392976828795092,19.960108897518783,18.457433830340662,13.879715705699484,14.207758032539086,{"$f":"19.5478187076742-0.0000173240816110365","v":19.547801383592589},20.125039177689988,19.267689232036176,18.47666774363887,{"$f":"14.7009310696908*M43","v":14.8152610585672},26.813524279821362,27.591366477668952,22.4256878217513,22.713855696295912,22.018784497494401,{"$f":"Input!G145*(1+rvanilla)^0.5","v":20.736691901986966},{"$f":"Input!H145*(1+rvanilla)^0.5","v":20.980928960423363},{"$f":"Input!I145*(1+rvanilla)^0.5","v":21.821358150232598},{"$f":"Input!J145*(1+rvanilla)^0.5","v":21.290185011825578},{"$f":"Input!K145*(1+rvanilla)^0.5","v":20.712875315843689}]
["Cathodic Protection",60,null,0,0,0,0,2.3952064156207157E-2,8.6884425158122752E-2,9.3982364045087974E-2,0.10448470654444295,0.1045705255397428,{"$f":"0.0808264716857083*M43","v":8.1455063818066373E-2},0.23586607835584608,0.60593440672389431,0,0.78285261041543497,0.74238501955736602,{"$f":"Input!G146*(1+rvanilla)^0.5","v":0.3396640660193706},{"$f":"Input!H146*(1+rvanilla)^0.5","v":0.3292629638281398},{"$f":"Input!I146*(1+rvanilla)^0.5","v":0.33807897556357486},{"$f":"Input!J146*(1+rvanilla)^0.5","v":0.32027628881527992},{"$f":"Input!K146*(1+rvanilla)^0.5","v":0.3029262094151598}]
["Supply Regulators/Valve Stations",50,null,1.9260857387408217,0.99924242160398347,0.28479279657331807,8.7824727414020991,0.71019263254562603,1.7019861480216605,1.7964872350118297,0.85184212561419526,1.4188234065501966,{"$f":"2.11422216267144*M43","v":2.1306645903785411},1.9643771996486532,1.368652438017141,0.38727664686631524,1.22372105618452,0.40144642479035769,{"$f":"Input!G147*(1+rvanilla)^0.5","v":3.5819376469362174},{"$f":"Input!H147*(1+rvanilla)^0.5","v":5.4914370220546704},{"$f":"Input!I147*(1+rvanilla)^0.5","v":7.6607514701202879},{"$f":"Input!J147*(1+rvanilla)^0.5","v":4.7037949387888762},{"$f":"Input!K147*(1+rvanilla)^0.5","v":2.7492717344699016}]
["Meters",25,null,3.8854761841756562,3.4803400123444166,7.8769478408817504,5.1856936042164801,5.5590224676252173,7.9775844897589376,8.7308311284586502,7.3657151168070296,4.9954828101886104,{"$f":"8.95926278015627*M43","v":9.0289394835664272},11.287654436396492,6.2561986708482156,7.4770890453024172,7.5442606677064852,12.175875890870378,{"$f":"Input!G148*(1+rvanilla)^0.5","v":10.488379229272867},{"$f":"Input!H148*(1+rvanilla)^0.5","v":11.042588974026295},{"$f":"Input!I148*(1+rvanilla)^0.5","v":10.466748968791697},{"$f":"Input!J148*(1+rvanilla)^0.5","v":10.331639447114332},{"$f":"Input!K148*(1+rvanilla)^0.5","v":10.112308893308315}]
["SCADA and remote control",7,null,1.1757473481239324,9.8860678325517283E-5,1.939629545340406,0.45146246364744397,0.207565554695231,0.3999562453191336,0.47390882094722031,0.23829566956464923,0.33743963330965915,{"$f":"0.539968410095605*M43","v":0.54416777556621243},1.5804211726000481E-2,1.5957046452099075,0.82279846994401695,0.75320505081525113,0.4137671585094625,{"$f":"Input!G149*(1+rvanilla)^0.5","v":1.0313212965139014},{"$f":"Input!H149*(1+rvanilla)^0.5","v":0.98805976686784081},{"$f":"Input!I149*(1+rvanilla)^0.5","v":1.0112673122628384},{"$f":"Input!J149*(1+rvanilla)^0.5","v":0.91500159552896099},{"$f":"Input!K149*(1+rvanilla)^0.5","v":0.96740713214722984}]
["Land and Building",36,null,0,0,0,0,0,0,0,0,0,{"$f":"0*M43","v":0},0,0,0,0,0,{"$f":"Input!G150*(1+rvanilla)^0.5","v":0},{"$f":"Input!H150*(1+rvanilla)^0.5","v":0},{"$f":"Input!I150*(1+rvanilla)^0.5","v":0},{"$f":"Input!J150*(1+rvanilla)^0.5","v":0},{"$f":"Input!K150*(1+rvanilla)^0.5","v":0}]
["Other - IT",5,null,1.7424624712137404,1.0594190640539769,2.1704188562892188,1.1430779078807645,1.0033345936274218,1.6207987622166065,3.7018765398958489,15.317472492532325,6.1038538026323526,{"$f":"2.38187227380457*M43","v":2.4003962318639704},1.6200269448735654,10.71747017653634,10.226555670996412,10.464367674860432,5.1534619179139165,{"$f":"Input!G151*(1+rvanilla)^0.5","v":15.765586402493661},{"$f":"Input!H151*(1+rvanilla)^0.5","v":15.019352094958135},{"$f":"Input!I151*(1+rvanilla)^0.5","v":7.9617853478135956},{"$f":"Input!J151*(1+rvanilla)^0.5","v":8.850328936379622},{"$f":"Input!K151*(1+rvanilla)^0.5","v":9.0560815934977281}]
["Other - non IT",5,null,0,0,0,0,0.47664524787183321,0.43191889865415162,0.19892827579591837,4.529224176548829,2.3369599957250466,{"$f":"1.34216037222152*M43","v":1.3525984308518881},0.29507775587309581,0.33553343398307706,0.37495444332812,0.43405450458516942,0.2137619232409565,{"$f":"Input!G152*(1+rvanilla)^0.5","v":0.39453333362189441},{"$f":"Input!H152*(1+rvanilla)^0.5","v":0.39405945280303101},{"$f":"Input!I152*(1+rvanilla)^0.5","v":0.39596770152607219},{"$f":"Input!J152*(1+rvanilla)^0.5","v":0.40161342171426673},{"$f":"Input!K152*(1+rvanilla)^0.5","v":0.40756932496089682}]
["Economic Depreciation - NT",5]
["Other Asset 2",{"$f":"B52","v":1}]
[]
["Total",null,null,{"$f":"SUM(D139:D151)","v":43.878812030075153},41.716046166529253,45.725192868719603,40.719277310924369,{"$f":"SUM(H139:H151)","v":39.580146327478403},57.598140683828831,56.667306082923311,66.288288932475922,57.244096563785149,55.557981807169213,70.810034690802084,72.36011035104265,73.025199342380304,82.135388957708201,{"$f":"SUM(R139:R151)","v":76.287567715886468},102.31423118590513,102.51309510456149,100.83579264774184,89.898539152857808,80.850578129283264]
["Reg Depreciation on Capex"]
["Reg Depreciation on Capex",null,null,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
[]
[{"$f":"A139","v":"Transmission Pipelines"},"Capex Life",{"$f":"B139","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New capex is not included in the calculation as it is calculated in 'Assets' worksheet"]
[null,null,"Capex",{"$f":"D139+D105","v":0},{"$f":"E139+E105","v":0},0,1.0849772892517498E-4,0,0,0,0,0,0,{"$f":"N139+N105+N123","v":0},5.0600772063531273E-2,6.6922249970996208E-3,0.11469580402924588,0.64915699079681022,{"$f":"S139","v":0},3.1332614676850268,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"D41","v":60},1998,{"$f":"0.5*D$157/$B158","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:D158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:E158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:F158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:G158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:H158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:I158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:J158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:K158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:L158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:M158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:N158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:O158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:P158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:Q158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:R158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:S158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:T158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:U158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:V158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:W158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:X158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:Y158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:Z158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:AA158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:AB158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:AC158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:AD158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:AE158))","v":0},{"$f":"MIN($D157/$B158,$D157-SUM($D158:AF158))","v":0}]
[null,{"$f":"B158","v":60},1999,null,{"$f":"0.5*E$157/$B159","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:E159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:F159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:G159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:H159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:I159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:J159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:K159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:L159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:M159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:N159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:O159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:P159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:Q159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:R159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:S159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:T159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:U159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:V159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:W159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:X159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:Y159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:Z159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:AA159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:AB159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:AC159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:AD159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:AE159))","v":0},{"$f":"MIN($E157/$B159,$E157-SUM($E159:AF159))","v":0}]
[null,{"$f":"B159","v":60},2000,null,null,{"$f":"0.5*F$157/$B160","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:F160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:G160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:H160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:I160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:J160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:K160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:L160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:M160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:N160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:O160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:P160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:Q160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:R160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:S160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:T160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:U160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:V160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:W160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:X160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:Y160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:Z160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:AA160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:AB160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:AC160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:AD160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:AE160))","v":0},{"$f":"MIN($F157/$B160,$F157-SUM($F160:AF160))","v":0}]
[null,{"$f":"B160","v":60},2001,null,null,null,{"$f":"0.5*G$157/$B161","v":9.041477410431249E-7},{"$f":"MIN($G157/$B161,$G157-SUM($G161:G161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:H161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:I161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:J161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:K161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:L161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:M161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:N161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:O161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:P161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:Q161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:R161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:S161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:T161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:U161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:V161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:W161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:X161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:Y161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:Z161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:AA161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:AB161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:AC161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:AD161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:AE161))","v":1.8082954820862498E-6},{"$f":"MIN($G157/$B161,$G157-SUM($G161:AF161))","v":1.8082954820862498E-6}]
[null,{"$f":"B161","v":60},2002,null,null,null,null,{"$f":"0.5*H$157/$B162","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:H162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:I162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:J162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:K162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:L162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:M162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:N162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:O162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:P162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:Q162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:R162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:S162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:T162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:U162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:V162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:W162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:X162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:Y162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:Z162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:AA162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:AB162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:AC162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:AD162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:AE162))","v":0},{"$f":"MIN($H157/$B162,$H157-SUM($H162:AF162))","v":0}]
[null,{"$f":"E41","v":60},2003,null,null,null,null,null,{"$f":"0.5*I$157/$B163","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:I163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:J163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:K163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:L163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:M163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:N163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:O163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:P163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:Q163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:R163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:S163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:T163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:U163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:V163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:W163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:X163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:Y163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:Z163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:AA163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:AB163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:AC163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:AD163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:AE163))","v":0},{"$f":"MIN($I157/$B163,$I157-SUM($I163:AF163))","v":0}]
[null,{"$f":"B163","v":60},2004,null,null,null,null,null,null,{"$f":"0.5*J$157/$B164","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:J164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:K164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:L164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:M164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:N164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:O164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:P164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:Q164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:R164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:S164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:T164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:U164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:V164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:W164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:X164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:Y164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:Z164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:AA164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:AB164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:AC164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:AD164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:AE164))","v":0},{"$f":"MIN($J157/$B164,$J157-SUM($J164:AF164))","v":0}]
[null,{"$f":"B164","v":60},2005,null,null,null,null,null,null,null,{"$f":"0.5*K$157/$B165","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:K165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:L165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:M165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:N165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:O165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:P165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:Q165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:R165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:S165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:T165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:U165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:V165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:W165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:X165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:Y165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:Z165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:AA165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:AB165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:AC165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:AD165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:AE165))","v":0},{"$f":"MIN($K157/$B165,$K157-SUM($K165:AF165))","v":0}]
[null,{"$f":"B165","v":60},2006,null,null,null,null,null,null,null,null,{"$f":"0.5*L$157/$B166","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:L166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:M166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:N166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:O166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:P166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:Q166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:R166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:S166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:T166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:U166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:V166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:W166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:X166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:Y166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:Z166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:AA166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:AB166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:AC166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:AD166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:AE166))","v":0},{"$f":"MIN($L157/$B166,$L157-SUM($L166:AF166))","v":0}]
[null,{"$f":"B166","v":60},2007,null,null,null,null,null,null,null,null,null,{"$f":"0.5*M$157/$B167","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:M167))","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:N167))","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:O167))","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:P167))","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:Q167))","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:R167))","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:S167))","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:T167))","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:U167))","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:V167))","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:W167))","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:X167))","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:Y167))","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:Z167))","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:AA167))","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:AB167))","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:AC167))","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:AD167))","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:AE167))","v":0},{"$f":"MIN($M157/$B167,$M157-SUM($M167:AF167))","v":0}]
[null,{"$f":"F41","v":60},2008,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*N$157/$B168","v":0},{"$f":"MIN($N157/$B168, $N157-SUM($N168:N168))","v":0},{"$f":"MIN($N157/$B168, $N157-SUM($N168:O168))","v":0},{"$f":"MIN($N157/$B168, $N157-SUM($N168:P168))","v":0},{"$f":"MIN($N157/$B168, $N157-SUM($N168:Q168))","v":0},{"$f":"MIN($N157/$B168, $N157-SUM($N168:R168))","v":0},{"$f":"MIN($N157/$B168, $N157-SUM($N168:S168))","v":0},{"$f":"MIN($N157/$B168, $N157-SUM($N168:T168))","v":0},{"$f":"MIN($N157/$B168, $N157-SUM($N168:U168))","v":0},{"$f":"MIN($N157/$B168, $N157-SUM($N168:V168))","v":0},{"$f":"MIN($N157/$B168, $N157-SUM($N168:W168))","v":0},{"$f":"MIN($N157/$B168, $N157-SUM($N168:X168))","v":0},{"$f":"MIN($N157/$B168, $N157-SUM($N168:Y168))","v":0},{"$f":"MIN($N157/$B168, $N157-SUM($N168:Z168))","v":0},{"$f":"MIN($N157/$B168, $N157-SUM($N168:AA168))","v":0},{"$f":"MIN($N157/$B168, $N157-SUM($N168:AB168))","v":0},{"$f":"MIN($N157/$B168, $N157-SUM($N168:AC168))","v":0},{"$f":"MIN($N157/$B168, $N157-SUM($N168:AD168))","v":0},{"$f":"MIN($N157/$B168, $N157-SUM($N168:AE168))","v":0},{"$f":"MIN($N157/$B168, $N157-SUM($N168:AF168))","v":0}]
[null,{"$f":"B168","v":60},2009,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*O$157/$B169","v":4.216731005294273E-4},{"$f":"IF(ABS($O157-SUM($O169:O169))<ABS($O157/$B169),$O157-SUM($O169:O169),$O157/$B169)","v":8.433462010588546E-4},{"$f":"IF(ABS($O157-SUM($O169:P169))<ABS($O157/$B169),$O157-SUM($O169:P169),$O157/$B169)","v":8.433462010588546E-4},{"$f":"IF(ABS($O157-SUM($O169:Q169))<ABS($O157/$B169),$O157-SUM($O169:Q169),$O157/$B169)","v":8.433462010588546E-4},{"$f":"IF(ABS($O157-SUM($O169:R169))<ABS($O157/$B169),$O157-SUM($O169:R169),$O157/$B169)","v":8.433462010588546E-4},{"$f":"IF(ABS($O157-SUM($O169:S169))<ABS($O157/$B169),$O157-SUM($O169:S169),$O157/$B169)","v":8.433462010588546E-4},{"$f":"IF(ABS($O157-SUM($O169:T169))<ABS($O157/$B169),$O157-SUM($O169:T169),$O157/$B169)","v":8.433462010588546E-4},{"$f":"IF(ABS($O157-SUM($O169:U169))<ABS($O157/$B169),$O157-SUM($O169:U169),$O157/$B169)","v":8.433462010588546E-4},{"$f":"IF(ABS($O157-SUM($O169:V169))<ABS($O157/$B169),$O157-SUM($O169:V169),$O157/$B169)","v":8.433462010588546E-4},{"$f":"IF(ABS($O157-SUM($O169:W169))<ABS($O157/$B169),$O157-SUM($O169:W169),$O157/$B169)","v":8.433462010588546E-4},{"$f":"IF(ABS($O157-SUM($O169:X169))<ABS($O157/$B169),$O157-SUM($O169:X169),$O157/$B169)","v":8.433462010588546E-4},{"$f":"IF(ABS($O157-SUM($O169:Y169))<ABS($O157/$B169),$O157-SUM($O169:Y169),$O157/$B169)","v":8.433462010588546E-4},{"$f":"IF(ABS($O157-SUM($O169:Z169))<ABS($O157/$B169),$O157-SUM($O169:Z169),$O157/$B169)","v":8.433462010588546E-4},{"$f":"IF(ABS($O157-SUM($O169:AA169))<ABS($O157/$B169),$O157-SUM($O169:AA169),$O157/$B169)","v":8.433462010588546E-4},{"$f":"IF(ABS($O157-SUM($O169:AB169))<ABS($O157/$B169),$O157-SUM($O169:AB169),$O157/$B169)","v":8.433462010588546E-4},{"$f":"IF(ABS($O157-SUM($O169:AC169))<ABS($O157/$B169),$O157-SUM($O169:AC169),$O157/$B169)","v":8.433462010588546E-4},{"$f":"IF(ABS($O157-SUM($O169:AD169))<ABS($O157/$B169),$O157-SUM($O169:AD169),$O157/$B169)","v":8.433462010588546E-4},{"$f":"IF(ABS($O157-SUM($O169:AE169))<ABS($O157/$B169),$O157-SUM($O169:AE169),$O157/$B169)","v":8.433462010588546E-4},{"$f":"IF(ABS($O157-SUM($O169:AF169))<ABS($O157/$B169),$O157-SUM($O169:AF169),$O157/$B169)","v":8.433462010588546E-4}]
[null,{"$f":"B169","v":60},2010,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*P$157/$B170","v":5.5768541642496837E-5},{"$f":"MIN($P157/$B170,$P157-SUM($P170:P170))","v":1.1153708328499367E-4},{"$f":"MIN($P157/$B170,$P157-SUM($P170:Q170))","v":1.1153708328499367E-4},{"$f":"MIN($P157/$B170,$P157-SUM($P170:R170))","v":1.1153708328499367E-4},{"$f":"MIN($P157/$B170,$P157-SUM($P170:S170))","v":1.1153708328499367E-4},{"$f":"MIN($P157/$B170,$P157-SUM($P170:T170))","v":1.1153708328499367E-4},{"$f":"MIN($P157/$B170,$P157-SUM($P170:U170))","v":1.1153708328499367E-4},{"$f":"MIN($P157/$B170,$P157-SUM($P170:V170))","v":1.1153708328499367E-4},{"$f":"MIN($P157/$B170,$P157-SUM($P170:W170))","v":1.1153708328499367E-4},{"$f":"MIN($P157/$B170,$P157-SUM($P170:X170))","v":1.1153708328499367E-4},{"$f":"MIN($P157/$B170,$P157-SUM($P170:Y170))","v":1.1153708328499367E-4},{"$f":"MIN($P157/$B170,$P157-SUM($P170:Z170))","v":1.1153708328499367E-4},{"$f":"MIN($P157/$B170,$P157-SUM($P170:AA170))","v":1.1153708328499367E-4},{"$f":"MIN($P157/$B170,$P157-SUM($P170:AB170))","v":1.1153708328499367E-4},{"$f":"MIN($P157/$B170,$P157-SUM($P170:AC170))","v":1.1153708328499367E-4},{"$f":"MIN($P157/$B170,$P157-SUM($P170:AD170))","v":1.1153708328499367E-4},{"$f":"MIN($P157/$B170,$P157-SUM($P170:AE170))","v":1.1153708328499367E-4},{"$f":"MIN($P157/$B170,$P157-SUM($P170:AF170))","v":1.1153708328499367E-4}]
[null,{"$f":"B170","v":60},2011,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*Q$157/$B171","v":9.5579836691038239E-4},{"$f":"IF(ABS($Q157-SUM($Q171:Q171))<ABS($Q157/$B171),$Q157-SUM($Q171:Q171),$Q157/$B171)","v":1.9115967338207648E-3},{"$f":"IF(ABS($Q157-SUM($Q171:R171))<ABS($Q157/$B171),$Q157-SUM($Q171:R171),$Q157/$B171)","v":1.9115967338207648E-3},{"$f":"IF(ABS($Q157-SUM($Q171:S171))<ABS($Q157/$B171),$Q157-SUM($Q171:S171),$Q157/$B171)","v":1.9115967338207648E-3},{"$f":"IF(ABS($Q157-SUM($Q171:T171))<ABS($Q157/$B171),$Q157-SUM($Q171:T171),$Q157/$B171)","v":1.9115967338207648E-3},{"$f":"IF(ABS($Q157-SUM($Q171:U171))<ABS($Q157/$B171),$Q157-SUM($Q171:U171),$Q157/$B171)","v":1.9115967338207648E-3},{"$f":"IF(ABS($Q157-SUM($Q171:V171))<ABS($Q157/$B171),$Q157-SUM($Q171:V171),$Q157/$B171)","v":1.9115967338207648E-3},{"$f":"IF(ABS($Q157-SUM($Q171:W171))<ABS($Q157/$B171),$Q157-SUM($Q171:W171),$Q157/$B171)","v":1.9115967338207648E-3},{"$f":"IF(ABS($Q157-SUM($Q171:X171))<ABS($Q157/$B171),$Q157-SUM($Q171:X171),$Q157/$B171)","v":1.9115967338207648E-3},{"$f":"IF(ABS($Q157-SUM($Q171:Y171))<ABS($Q157/$B171),$Q157-SUM($Q171:Y171),$Q157/$B171)","v":1.9115967338207648E-3},{"$f":"IF(ABS($Q157-SUM($Q171:Z171))<ABS($Q157/$B171),$Q157-SUM($Q171:Z171),$Q157/$B171)","v":1.9115967338207648E-3},{"$f":"IF(ABS($Q157-SUM($Q171:AA171))<ABS($Q157/$B171),$Q157-SUM($Q171:AA171),$Q157/$B171)","v":1.9115967338207648E-3},{"$f":"IF(ABS($Q157-SUM($Q171:AB171))<ABS($Q157/$B171),$Q157-SUM($Q171:AB171),$Q157/$B171)","v":1.9115967338207648E-3},{"$f":"IF(ABS($Q157-SUM($Q171:AC171))<ABS($Q157/$B171),$Q157-SUM($Q171:AC171),$Q157/$B171)","v":1.9115967338207648E-3},{"$f":"IF(ABS($Q157-SUM($Q171:AD171))<ABS($Q157/$B171),$Q157-SUM($Q171:AD171),$Q157/$B171)","v":1.9115967338207648E-3},{"$f":"IF(ABS($Q157-SUM($Q171:AE171))<ABS($Q157/$B171),$Q157-SUM($Q171:AE171),$Q157/$B171)","v":1.9115967338207648E-3},{"$f":"IF(ABS($Q157-SUM($Q171:AF171))<ABS($Q157/$B171),$Q157-SUM($Q171:AF171),$Q157/$B171)","v":1.9115967338207648E-3}]
[null,{"$f":"B171","v":60},2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*R$157/$B172","v":5.4096415899734188E-3},{"$f":"MIN($R157/$B172,$R157-SUM($R172:R172))","v":1.0819283179946838E-2},{"$f":"MIN($R157/$B172,$R157-SUM($R172:S172))","v":1.0819283179946838E-2},{"$f":"MIN($R157/$B172,$R157-SUM($R172:T172))","v":1.0819283179946838E-2},{"$f":"MIN($R157/$B172,$R157-SUM($R172:U172))","v":1.0819283179946838E-2},{"$f":"MIN($R157/$B172,$R157-SUM($R172:V172))","v":1.0819283179946838E-2},{"$f":"MIN($R157/$B172,$R157-SUM($R172:W172))","v":1.0819283179946838E-2},{"$f":"MIN($R157/$B172,$R157-SUM($R172:X172))","v":1.0819283179946838E-2},{"$f":"MIN($R157/$B172,$R157-SUM($R172:Y172))","v":1.0819283179946838E-2},{"$f":"MIN($R157/$B172,$R157-SUM($R172:Z172))","v":1.0819283179946838E-2},{"$f":"MIN($R157/$B172,$R157-SUM($R172:AA172))","v":1.0819283179946838E-2},{"$f":"MIN($R157/$B172,$R157-SUM($R172:AB172))","v":1.0819283179946838E-2},{"$f":"MIN($R157/$B172,$R157-SUM($R172:AC172))","v":1.0819283179946838E-2},{"$f":"MIN($R157/$B172,$R157-SUM($R172:AD172))","v":1.0819283179946838E-2},{"$f":"MIN($R157/$B172,$R157-SUM($R172:AE172))","v":1.0819283179946838E-2},{"$f":"MIN($R157/$B172,$R157-SUM($R172:AF172))","v":1.0819283179946838E-2}]
[null,{"$f":"G41","v":60},2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$157/$B173","v":0},{"$f":"MIN($S157/$B173,$S157-SUM($T173:T173))","v":0},{"$f":"MIN($S157/$B173,$S157-SUM($T173:U173))","v":0},{"$f":"MIN($S157/$B173,$S157-SUM($T173:V173))","v":0},{"$f":"MIN($S157/$B173,$S157-SUM($T173:W173))","v":0},{"$f":"MIN($S157/$B173,$S157-SUM($T173:X173))","v":0},{"$f":"MIN($S157/$B173,$S157-SUM($T173:Y173))","v":0},{"$f":"MIN($S157/$B173,$S157-SUM($T173:Z173))","v":0},{"$f":"MIN($S157/$B173,$S157-SUM($T173:AA173))","v":0},{"$f":"MIN($S157/$B173,$S157-SUM($T173:AB173))","v":0},{"$f":"MIN($S157/$B173,$S157-SUM($T173:AC173))","v":0},{"$f":"MIN($S157/$B173,$S157-SUM($T173:AD173))","v":0},{"$f":"MIN($S157/$B173,$S157-SUM($T173:AE173))","v":0},{"$f":"MIN($S157/$B173,$S157-SUM($T173:AF173))","v":0}]
[null,{"$f":"B173","v":60},2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$157/$B174","v":5.2221024461417111E-2},{"$f":"MIN($T157/$B174,$T157-SUM($U174:U174))","v":5.2221024461417111E-2},{"$f":"MIN($T157/$B174,$T157-SUM($U174:V174))","v":5.2221024461417111E-2},{"$f":"MIN($T157/$B174,$T157-SUM($U174:W174))","v":5.2221024461417111E-2},{"$f":"MIN($T157/$B174,$T157-SUM($U174:X174))","v":5.2221024461417111E-2},{"$f":"MIN($T157/$B174,$T157-SUM($U174:Y174))","v":5.2221024461417111E-2},{"$f":"MIN($T157/$B174,$T157-SUM($U174:Z174))","v":5.2221024461417111E-2},{"$f":"MIN($T157/$B174,$T157-SUM($U174:AA174))","v":5.2221024461417111E-2},{"$f":"MIN($T157/$B174,$T157-SUM($U174:AB174))","v":5.2221024461417111E-2},{"$f":"MIN($T157/$B174,$T157-SUM($U174:AC174))","v":5.2221024461417111E-2},{"$f":"MIN($T157/$B174,$T157-SUM($U174:AD174))","v":5.2221024461417111E-2},{"$f":"MIN($T157/$B174,$T157-SUM($U174:AE174))","v":5.2221024461417111E-2},{"$f":"MIN($T157/$B174,$T157-SUM($U174:AF174))","v":5.2221024461417111E-2}]
[null,{"$f":"B174","v":60},2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$157/$B175","v":0},{"$f":"MIN($U157/$B175,$U157-SUM($V175:V175))","v":0},{"$f":"MIN($U157/$B175,$U157-SUM($V175:W175))","v":0},{"$f":"MIN($U157/$B175,$U157-SUM($V175:X175))","v":0},{"$f":"MIN($U157/$B175,$U157-SUM($V175:Y175))","v":0},{"$f":"MIN($U157/$B175,$U157-SUM($V175:Z175))","v":0},{"$f":"MIN($U157/$B175,$U157-SUM($V175:AA175))","v":0},{"$f":"MIN($U157/$B175,$U157-SUM($V175:AB175))","v":0},{"$f":"MIN($U157/$B175,$U157-SUM($V175:AC175))","v":0},{"$f":"MIN($U157/$B175,$U157-SUM($V175:AD175))","v":0},{"$f":"MIN($U157/$B175,$U157-SUM($V175:AE175))","v":0},{"$f":"MIN($U157/$B175,$U157-SUM($V175:AF175))","v":0}]
[null,{"$f":"B175","v":60},2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$157/$B176","v":0},{"$f":"MIN($V157/$B176,$V157-SUM($W176:W176))","v":0},{"$f":"MIN($V157/$B176,$V157-SUM($W176:X176))","v":0},{"$f":"MIN($V157/$B176,$V157-SUM($W176:Y176))","v":0},{"$f":"MIN($V157/$B176,$V157-SUM($W176:Z176))","v":0},{"$f":"MIN($V157/$B176,$V157-SUM($W176:AA176))","v":0},{"$f":"MIN($V157/$B176,$V157-SUM($W176:AB176))","v":0},{"$f":"MIN($V157/$B176,$V157-SUM($W176:AC176))","v":0},{"$f":"MIN($V157/$B176,$V157-SUM($W176:AD176))","v":0},{"$f":"MIN($V157/$B176,$V157-SUM($W176:AE176))","v":0},{"$f":"MIN($V157/$B176,$V157-SUM($W176:AF176))","v":0}]
[null,{"$f":"B176","v":60},2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$157/$B177","v":0},{"$f":"MIN($W157/$B177,$W157-SUM($X177:X177))","v":0},{"$f":"MIN($W157/$B177,$W157-SUM($X177:Y177))","v":0},{"$f":"MIN($W157/$B177,$W157-SUM($X177:Z177))","v":0},{"$f":"MIN($W157/$B177,$W157-SUM($X177:AA177))","v":0},{"$f":"MIN($W157/$B177,$W157-SUM($X177:AB177))","v":0},{"$f":"MIN($W157/$B177,$W157-SUM($X177:AC177))","v":0},{"$f":"MIN($W157/$B177,$W157-SUM($X177:AD177))","v":0},{"$f":"MIN($W157/$B177,$W157-SUM($X177:AE177))","v":0},{"$f":"MIN($W157/$B177,$W157-SUM($X177:AF177))","v":0}]
[null,null,"Total",{"$f":"SUM(D158:D177)","v":0},0,0,9.041477410431249E-7,1.8082954820862498E-6,1.8082954820862498E-6,1.8082954820862498E-6,1.8082954820862498E-6,1.8082954820862498E-6,1.8082954820862498E-6,1.8082954820862498E-6,4.2348139601151353E-4,9.0092303818343762E-4,1.9124899467363168E-3,8.2779299036201178E-3,{"$f":"SUM(S158:S172)","v":1.3687571493593537E-2},{"$f":"SUM(T158:T172)","v":1.3687571493593537E-2},{"$f":"SUM(U158:U172)","v":1.3687571493593537E-2},{"$f":"SUM(V158:V172)","v":1.3687571493593537E-2},{"$f":"SUM(W158:W172)","v":1.3687571493593537E-2},{"$f":"SUM(X158:X172)","v":1.3687571493593537E-2},1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2]
[]
[{"$f":"A140","v":"Distribution Pipelines"},null,{"$f":"B140","v":60}]
[null,null,"Capex",{"$f":"D140+D106","v":15.306439398875524},{"$f":"E140+E106","v":16.216836910329775},{"$f":"F140+F106","v":14.99596999929425},11.276746390349171,17.391675734417777,25.831210331107624,21.546252541078754,18.613565412828279,23.470298646200675,25.204499172556893,{"$f":"N140+N106+N124","v":55.779150465300688},23.83864932999159,31.304145019194628,38.10437589281576,34.518927892712831,{"$f":"S140","v":49.976117309060271},45.13414440191498,51.179834721431156,43.085699512690894,36.54213792564034,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"D42","v":60},1998,{"$f":"0.5*D$181/$B182","v":0.12755366165729604},{"$f":"MIN($D181/$B182,$D181-SUM($D182:D182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:E182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:F182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:G182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:H182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:I182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:J182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:K182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:L182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:M182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:N182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:O182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:P182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:Q182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:R182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:S182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:T182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:U182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:V182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:W182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:X182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:Y182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:Z182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:AA182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:AB182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:AC182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:AD182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:AE182))","v":0.25510732331459207},{"$f":"MIN($D181/$B182,$D181-SUM($D182:AF182))","v":0.25510732331459207}]
[null,{"$f":"B182","v":60},1999,null,{"$f":"0.5*E$181/$B183","v":0.13514030758608145},{"$f":"MIN($E181/$B183,$E181-SUM($E183:E183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:F183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:G183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:H183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:I183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:J183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:K183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:L183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:M183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:N183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:O183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:P183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:Q183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:R183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:S183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:T183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:U183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:V183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:W183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:X183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:Y183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:Z183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:AA183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:AB183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:AC183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:AD183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:AE183))","v":0.2702806151721629},{"$f":"MIN($E181/$B183,$E181-SUM($E183:AF183))","v":0.2702806151721629}]
[null,{"$f":"B183","v":60},2000,null,null,{"$f":"0.5*F$181/$B184","v":0.12496641666078541},{"$f":"MIN($F181/$B184,$F181-SUM($F184:F184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:G184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:H184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:I184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:J184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:K184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:L184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:M184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:N184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:O184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:P184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:Q184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:R184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:S184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:T184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:U184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:V184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:W184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:X184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:Y184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:Z184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:AA184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:AB184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:AC184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:AD184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:AE184))","v":0.24993283332157082},{"$f":"MIN($F181/$B184,$F181-SUM($F184:AF184))","v":0.24993283332157082}]
[null,{"$f":"B184","v":60},2001,null,null,null,{"$f":"0.5*G$181/$B185","v":9.3972886586243087E-2},{"$f":"MIN($G181/$B185,$G181-SUM($G185:G185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:H185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:I185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:J185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:K185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:L185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:M185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:N185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:O185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:P185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:Q185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:R185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:S185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:T185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:U185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:V185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:W185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:X185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:Y185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:Z185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:AA185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:AB185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:AC185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:AD185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:AE185))","v":0.18794577317248617},{"$f":"MIN($G181/$B185,$G181-SUM($G185:AF185))","v":0.18794577317248617}]
[null,{"$f":"B185","v":60},2002,null,null,null,null,{"$f":"0.5*H$181/$B186","v":0.14493063112014815},{"$f":"MIN($H181/$B186,$H181-SUM($H186:H186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:I186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:J186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:K186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:L186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:M186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:N186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:O186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:P186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:Q186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:R186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:S186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:T186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:U186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:V186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:W186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:X186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:Y186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:Z186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:AA186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:AB186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:AC186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:AD186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:AE186))","v":0.28986126224029629},{"$f":"MIN($H181/$B186,$H181-SUM($H186:AF186))","v":0.28986126224029629}]
[null,{"$f":"E42","v":60},2003,null,null,null,null,null,{"$f":"0.5*I$181/$B187","v":0.21526008609256353},{"$f":"MIN($I181/$B187,$I181-SUM($I187:I187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:J187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:K187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:L187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:M187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:N187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:O187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:P187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:Q187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:R187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:S187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:T187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:U187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:V187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:W187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:X187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:Y187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:Z187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:AA187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:AB187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:AC187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:AD187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:AE187))","v":0.43052017218512706},{"$f":"MIN($I181/$B187,$I181-SUM($I187:AF187))","v":0.43052017218512706}]
[null,{"$f":"B187","v":60},2004,null,null,null,null,null,null,{"$f":"0.5*J$181/$B188","v":0.17955210450898962},{"$f":"MIN($J181/$B188,$J181-SUM($J188:J188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:K188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:L188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:M188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:N188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:O188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:P188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:Q188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:R188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:S188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:T188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:U188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:V188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:W188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:X188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:Y188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:Z188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:AA188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:AB188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:AC188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:AD188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:AE188))","v":0.35910420901797924},{"$f":"MIN($J181/$B188,$J181-SUM($J188:AF188))","v":0.35910420901797924}]
[null,{"$f":"B188","v":60},2005,null,null,null,null,null,null,null,{"$f":"0.5*K$181/$B189","v":0.15511304510690233},{"$f":"MIN($K181/$B189,$K181-SUM($K189:K189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:L189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:M189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:N189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:O189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:P189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:Q189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:R189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:S189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:T189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:U189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:V189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:W189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:X189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:Y189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:Z189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:AA189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:AB189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:AC189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:AD189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:AE189))","v":0.31022609021380465},{"$f":"MIN($K181/$B189,$K181-SUM($K189:AF189))","v":0.31022609021380465}]
[null,{"$f":"B189","v":60},2006,null,null,null,null,null,null,null,null,{"$f":"0.5*L$181/$B190","v":0.1955858220516723},{"$f":"MIN($L181/$B190,$L181-SUM($L190:L190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:M190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:N190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:O190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:P190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:Q190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:R190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:S190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:T190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:U190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:V190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:W190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:X190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:Y190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:Z190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:AA190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:AB190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:AC190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:AD190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:AE190))","v":0.3911716441033446},{"$f":"MIN($L181/$B190,$L181-SUM($L190:AF190))","v":0.3911716441033446}]
[null,{"$f":"B190","v":60},2007,null,null,null,null,null,null,null,null,null,{"$f":"0.5*M$181/$B191","v":0.21003749310464079},{"$f":"MIN($M181/$B191,$M181-SUM($M191:M191))","v":0.42007498620928158},{"$f":"MIN($M181/$B191,$M181-SUM($M191:N191))","v":0.42007498620928158},{"$f":"MIN($M181/$B191,$M181-SUM($M191:O191))","v":0.42007498620928158},{"$f":"MIN($M181/$B191,$M181-SUM($M191:P191))","v":0.42007498620928158},{"$f":"MIN($M181/$B191,$M181-SUM($M191:Q191))","v":0.42007498620928158},{"$f":"MIN($M181/$B191,$M181-SUM($M191:R191))","v":0.42007498620928158},{"$f":"MIN($M181/$B191,$M181-SUM($M191:S191))","v":0.42007498620928158},{"$f":"MIN($M181/$B191,$M181-SUM($M191:T191))","v":0.42007498620928158},{"$f":"MIN($M181/$B191,$M181-SUM($M191:U191))","v":0.42007498620928158},{"$f":"MIN($M181/$B191,$M181-SUM($M191:V191))","v":0.42007498620928158},{"$f":"MIN($M181/$B191,$M181-SUM($M191:W191))","v":0.42007498620928158},{"$f":"MIN($M181/$B191,$M181-SUM($M191:X191))","v":0.42007498620928158},{"$f":"MIN($M181/$B191,$M181-SUM($M191:Y191))","v":0.42007498620928158},{"$f":"MIN($M181/$B191,$M181-SUM($M191:Z191))","v":0.42007498620928158},{"$f":"MIN($M181/$B191,$M181-SUM($M191:AA191))","v":0.42007498620928158},{"$f":"MIN($M181/$B191,$M181-SUM($M191:AB191))","v":0.42007498620928158},{"$f":"MIN($M181/$B191,$M181-SUM($M191:AC191))","v":0.42007498620928158},{"$f":"MIN($M181/$B191,$M181-SUM($M191:AD191))","v":0.42007498620928158},{"$f":"MIN($M181/$B191,$M181-SUM($M191:AE191))","v":0.42007498620928158},{"$f":"MIN($M181/$B191,$M181-SUM($M191:AF191))","v":0.42007498620928158}]
[null,{"$f":"F42","v":60},2008,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*N$181/$B192+0.5*N124/$B192","v":0.69150497622078611},{"$f":"MIN($N181/$B192, $N181-SUM($N192:N192))","v":0.92965250775501151},{"$f":"MIN($N181/$B192, $N181-SUM($N192:O192))","v":0.92965250775501151},{"$f":"MIN($N181/$B192, $N181-SUM($N192:P192))","v":0.92965250775501151},{"$f":"MIN($N181/$B192, $N181-SUM($N192:Q192))","v":0.92965250775501151},{"$f":"MIN($N181/$B192, $N181-SUM($N192:R192))","v":0.92965250775501151},{"$f":"MIN($N181/$B192, $N181-SUM($N192:S192))","v":0.92965250775501151},{"$f":"MIN($N181/$B192, $N181-SUM($N192:T192))","v":0.92965250775501151},{"$f":"MIN($N181/$B192, $N181-SUM($N192:U192))","v":0.92965250775501151},{"$f":"MIN($N181/$B192, $N181-SUM($N192:V192))","v":0.92965250775501151},{"$f":"MIN($N181/$B192, $N181-SUM($N192:W192))","v":0.92965250775501151},{"$f":"MIN($N181/$B192, $N181-SUM($N192:X192))","v":0.92965250775501151},{"$f":"MIN($N181/$B192, $N181-SUM($N192:Y192))","v":0.92965250775501151},{"$f":"MIN($N181/$B192, $N181-SUM($N192:Z192))","v":0.92965250775501151},{"$f":"MIN($N181/$B192, $N181-SUM($N192:AA192))","v":0.92965250775501151},{"$f":"MIN($N181/$B192, $N181-SUM($N192:AB192))","v":0.92965250775501151},{"$f":"MIN($N181/$B192, $N181-SUM($N192:AC192))","v":0.92965250775501151},{"$f":"MIN($N181/$B192, $N181-SUM($N192:AD192))","v":0.92965250775501151},{"$f":"MIN($N181/$B192, $N181-SUM($N192:AE192))","v":0.92965250775501151},{"$f":"MIN($N181/$B192, $N181-SUM($N192:AF192))","v":0.92965250775501151}]
[null,{"$f":"B192","v":60},2009,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*O$181/$B193","v":0.19865541108326326},{"$f":"MIN($O181/$B193,$O181-SUM($O193:O193))","v":0.39731082216652652},{"$f":"MIN($O181/$B193,$O181-SUM($O193:P193))","v":0.39731082216652652},{"$f":"MIN($O181/$B193,$O181-SUM($O193:Q193))","v":0.39731082216652652},{"$f":"MIN($O181/$B193,$O181-SUM($O193:R193))","v":0.39731082216652652},{"$f":"MIN($O181/$B193,$O181-SUM($O193:S193))","v":0.39731082216652652},{"$f":"MIN($O181/$B193,$O181-SUM($O193:T193))","v":0.39731082216652652},{"$f":"MIN($O181/$B193,$O181-SUM($O193:U193))","v":0.39731082216652652},{"$f":"MIN($O181/$B193,$O181-SUM($O193:V193))","v":0.39731082216652652},{"$f":"MIN($O181/$B193,$O181-SUM($O193:W193))","v":0.39731082216652652},{"$f":"MIN($O181/$B193,$O181-SUM($O193:X193))","v":0.39731082216652652},{"$f":"MIN($O181/$B193,$O181-SUM($O193:Y193))","v":0.39731082216652652},{"$f":"MIN($O181/$B193,$O181-SUM($O193:Z193))","v":0.39731082216652652},{"$f":"MIN($O181/$B193,$O181-SUM($O193:AA193))","v":0.39731082216652652},{"$f":"MIN($O181/$B193,$O181-SUM($O193:AB193))","v":0.39731082216652652},{"$f":"MIN($O181/$B193,$O181-SUM($O193:AC193))","v":0.39731082216652652},{"$f":"MIN($O181/$B193,$O181-SUM($O193:AD193))","v":0.39731082216652652},{"$f":"MIN($O181/$B193,$O181-SUM($O193:AE193))","v":0.39731082216652652},{"$f":"MIN($O181/$B193,$O181-SUM($O193:AF193))","v":0.39731082216652652}]
[null,{"$f":"B193","v":60},2010,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*P$181/$B194","v":0.26086787515995524},{"$f":"MIN($P181/$B194,$P181-SUM($P194:P194))","v":0.52173575031991049},{"$f":"MIN($P181/$B194,$P181-SUM($P194:Q194))","v":0.52173575031991049},{"$f":"MIN($P181/$B194,$P181-SUM($P194:R194))","v":0.52173575031991049},{"$f":"MIN($P181/$B194,$P181-SUM($P194:S194))","v":0.52173575031991049},{"$f":"MIN($P181/$B194,$P181-SUM($P194:T194))","v":0.52173575031991049},{"$f":"MIN($P181/$B194,$P181-SUM($P194:U194))","v":0.52173575031991049},{"$f":"MIN($P181/$B194,$P181-SUM($P194:V194))","v":0.52173575031991049},{"$f":"MIN($P181/$B194,$P181-SUM($P194:W194))","v":0.52173575031991049},{"$f":"MIN($P181/$B194,$P181-SUM($P194:X194))","v":0.52173575031991049},{"$f":"MIN($P181/$B194,$P181-SUM($P194:Y194))","v":0.52173575031991049},{"$f":"MIN($P181/$B194,$P181-SUM($P194:Z194))","v":0.52173575031991049},{"$f":"MIN($P181/$B194,$P181-SUM($P194:AA194))","v":0.52173575031991049},{"$f":"MIN($P181/$B194,$P181-SUM($P194:AB194))","v":0.52173575031991049},{"$f":"MIN($P181/$B194,$P181-SUM($P194:AC194))","v":0.52173575031991049},{"$f":"MIN($P181/$B194,$P181-SUM($P194:AD194))","v":0.52173575031991049},{"$f":"MIN($P181/$B194,$P181-SUM($P194:AE194))","v":0.52173575031991049},{"$f":"MIN($P181/$B194,$P181-SUM($P194:AF194))","v":0.52173575031991049}]
[null,{"$f":"B194","v":60},2011,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*Q$181/$B195","v":0.31753646577346467},{"$f":"MIN($Q181/$B195,$Q181-SUM($Q195:Q195))","v":0.63507293154692934},{"$f":"MIN($Q181/$B195,$Q181-SUM($Q195:R195))","v":0.63507293154692934},{"$f":"MIN($Q181/$B195,$Q181-SUM($Q195:S195))","v":0.63507293154692934},{"$f":"MIN($Q181/$B195,$Q181-SUM($Q195:T195))","v":0.63507293154692934},{"$f":"MIN($Q181/$B195,$Q181-SUM($Q195:U195))","v":0.63507293154692934},{"$f":"MIN($Q181/$B195,$Q181-SUM($Q195:V195))","v":0.63507293154692934},{"$f":"MIN($Q181/$B195,$Q181-SUM($Q195:W195))","v":0.63507293154692934},{"$f":"MIN($Q181/$B195,$Q181-SUM($Q195:X195))","v":0.63507293154692934},{"$f":"MIN($Q181/$B195,$Q181-SUM($Q195:Y195))","v":0.63507293154692934},{"$f":"MIN($Q181/$B195,$Q181-SUM($Q195:Z195))","v":0.63507293154692934},{"$f":"MIN($Q181/$B195,$Q181-SUM($Q195:AA195))","v":0.63507293154692934},{"$f":"MIN($Q181/$B195,$Q181-SUM($Q195:AB195))","v":0.63507293154692934},{"$f":"MIN($Q181/$B195,$Q181-SUM($Q195:AC195))","v":0.63507293154692934},{"$f":"MIN($Q181/$B195,$Q181-SUM($Q195:AD195))","v":0.63507293154692934},{"$f":"MIN($Q181/$B195,$Q181-SUM($Q195:AE195))","v":0.63507293154692934},{"$f":"MIN($Q181/$B195,$Q181-SUM($Q195:AF195))","v":0.63507293154692934}]
[null,{"$f":"B195","v":60},2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*R$181/$B196","v":0.28765773243927362},{"$f":"MIN($R181/$B196,$R181-SUM($R196:R196))","v":0.57531546487854723},{"$f":"MIN($R181/$B196,$R181-SUM($R196:S196))","v":0.57531546487854723},{"$f":"MIN($R181/$B196,$R181-SUM($R196:T196))","v":0.57531546487854723},{"$f":"MIN($R181/$B196,$R181-SUM($R196:U196))","v":0.57531546487854723},{"$f":"MIN($R181/$B196,$R181-SUM($R196:V196))","v":0.57531546487854723},{"$f":"MIN($R181/$B196,$R181-SUM($R196:W196))","v":0.57531546487854723},{"$f":"MIN($R181/$B196,$R181-SUM($R196:X196))","v":0.57531546487854723},{"$f":"MIN($R181/$B196,$R181-SUM($R196:Y196))","v":0.57531546487854723},{"$f":"MIN($R181/$B196,$R181-SUM($R196:Z196))","v":0.57531546487854723},{"$f":"MIN($R181/$B196,$R181-SUM($R196:AA196))","v":0.57531546487854723},{"$f":"MIN($R181/$B196,$R181-SUM($R196:AB196))","v":0.57531546487854723},{"$f":"MIN($R181/$B196,$R181-SUM($R196:AC196))","v":0.57531546487854723},{"$f":"MIN($R181/$B196,$R181-SUM($R196:AD196))","v":0.57531546487854723},{"$f":"MIN($R181/$B196,$R181-SUM($R196:AE196))","v":0.57531546487854723},{"$f":"MIN($R181/$B196,$R181-SUM($R196:AF196))","v":0.57531546487854723}]
[null,{"$f":"G42","v":60},2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$181/$B197","v":0.83293528848433784},{"$f":"MIN($S181/$B197,$S181-SUM($T197:T197))","v":0.83293528848433784},{"$f":"MIN($S181/$B197,$S181-SUM($T197:U197))","v":0.83293528848433784},{"$f":"MIN($S181/$B197,$S181-SUM($T197:V197))","v":0.83293528848433784},{"$f":"MIN($S181/$B197,$S181-SUM($T197:W197))","v":0.83293528848433784},{"$f":"MIN($S181/$B197,$S181-SUM($T197:X197))","v":0.83293528848433784},{"$f":"MIN($S181/$B197,$S181-SUM($T197:Y197))","v":0.83293528848433784},{"$f":"MIN($S181/$B197,$S181-SUM($T197:Z197))","v":0.83293528848433784},{"$f":"MIN($S181/$B197,$S181-SUM($T197:AA197))","v":0.83293528848433784},{"$f":"MIN($S181/$B197,$S181-SUM($T197:AB197))","v":0.83293528848433784},{"$f":"MIN($S181/$B197,$S181-SUM($T197:AC197))","v":0.83293528848433784},{"$f":"MIN($S181/$B197,$S181-SUM($T197:AD197))","v":0.83293528848433784},{"$f":"MIN($S181/$B197,$S181-SUM($T197:AE197))","v":0.83293528848433784},{"$f":"MIN($S181/$B197,$S181-SUM($T197:AF197))","v":0.83293528848433784}]
[null,{"$f":"B197","v":60},2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$181/$B198","v":0.75223574003191629},{"$f":"MIN($T181/$B198,$T181-SUM($U198:U198))","v":0.75223574003191629},{"$f":"MIN($T181/$B198,$T181-SUM($U198:V198))","v":0.75223574003191629},{"$f":"MIN($T181/$B198,$T181-SUM($U198:W198))","v":0.75223574003191629},{"$f":"MIN($T181/$B198,$T181-SUM($U198:X198))","v":0.75223574003191629},{"$f":"MIN($T181/$B198,$T181-SUM($U198:Y198))","v":0.75223574003191629},{"$f":"MIN($T181/$B198,$T181-SUM($U198:Z198))","v":0.75223574003191629},{"$f":"MIN($T181/$B198,$T181-SUM($U198:AA198))","v":0.75223574003191629},{"$f":"MIN($T181/$B198,$T181-SUM($U198:AB198))","v":0.75223574003191629},{"$f":"MIN($T181/$B198,$T181-SUM($U198:AC198))","v":0.75223574003191629},{"$f":"MIN($T181/$B198,$T181-SUM($U198:AD198))","v":0.75223574003191629},{"$f":"MIN($T181/$B198,$T181-SUM($U198:AE198))","v":0.75223574003191629},{"$f":"MIN($T181/$B198,$T181-SUM($U198:AF198))","v":0.75223574003191629}]
[null,{"$f":"B198","v":60},2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$181/$B199","v":0.85299724535718591},{"$f":"MIN($U181/$B199,$U181-SUM($V199:V199))","v":0.85299724535718591},{"$f":"MIN($U181/$B199,$U181-SUM($V199:W199))","v":0.85299724535718591},{"$f":"MIN($U181/$B199,$U181-SUM($V199:X199))","v":0.85299724535718591},{"$f":"MIN($U181/$B199,$U181-SUM($V199:Y199))","v":0.85299724535718591},{"$f":"MIN($U181/$B199,$U181-SUM($V199:Z199))","v":0.85299724535718591},{"$f":"MIN($U181/$B199,$U181-SUM($V199:AA199))","v":0.85299724535718591},{"$f":"MIN($U181/$B199,$U181-SUM($V199:AB199))","v":0.85299724535718591},{"$f":"MIN($U181/$B199,$U181-SUM($V199:AC199))","v":0.85299724535718591},{"$f":"MIN($U181/$B199,$U181-SUM($V199:AD199))","v":0.85299724535718591},{"$f":"MIN($U181/$B199,$U181-SUM($V199:AE199))","v":0.85299724535718591},{"$f":"MIN($U181/$B199,$U181-SUM($V199:AF199))","v":0.85299724535718591}]
[null,{"$f":"B199","v":60},2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$181/$B200","v":0.7180949918781816},{"$f":"MIN($V181/$B200,$V181-SUM($W200:W200))","v":0.7180949918781816},{"$f":"MIN($V181/$B200,$V181-SUM($W200:X200))","v":0.7180949918781816},{"$f":"MIN($V181/$B200,$V181-SUM($W200:Y200))","v":0.7180949918781816},{"$f":"MIN($V181/$B200,$V181-SUM($W200:Z200))","v":0.7180949918781816},{"$f":"MIN($V181/$B200,$V181-SUM($W200:AA200))","v":0.7180949918781816},{"$f":"MIN($V181/$B200,$V181-SUM($W200:AB200))","v":0.7180949918781816},{"$f":"MIN($V181/$B200,$V181-SUM($W200:AC200))","v":0.7180949918781816},{"$f":"MIN($V181/$B200,$V181-SUM($W200:AD200))","v":0.7180949918781816},{"$f":"MIN($V181/$B200,$V181-SUM($W200:AE200))","v":0.7180949918781816},{"$f":"MIN($V181/$B200,$V181-SUM($W200:AF200))","v":0.7180949918781816}]
[null,{"$f":"B200","v":60},2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$181/$B201","v":0.60903563209400569},{"$f":"MIN($W181/$B201,$W181-SUM($X201:X201))","v":0.60903563209400569},{"$f":"MIN($W181/$B201,$W181-SUM($X201:Y201))","v":0.60903563209400569},{"$f":"MIN($W181/$B201,$W181-SUM($X201:Z201))","v":0.60903563209400569},{"$f":"MIN($W181/$B201,$W181-SUM($X201:AA201))","v":0.60903563209400569},{"$f":"MIN($W181/$B201,$W181-SUM($X201:AB201))","v":0.60903563209400569},{"$f":"MIN($W181/$B201,$W181-SUM($X201:AC201))","v":0.60903563209400569},{"$f":"MIN($W181/$B201,$W181-SUM($X201:AD201))","v":0.60903563209400569},{"$f":"MIN($W181/$B201,$W181-SUM($X201:AE201))","v":0.60903563209400569},{"$f":"MIN($W181/$B201,$W181-SUM($X201:AF201))","v":0.60903563209400569}]
[null,null,"Total",{"$f":"SUM(D182:D196)","v":0.12755366165729604},0.39024763090067349,0.65035435514754047,0.86929365839456896,1.1081971761009601,1.4683878933136718,1.863200083915225,2.1978652335311168,2.5485641006896915,2.9541874158460044,3.855729885171431,4.2925328277889196,4.7520561140321389,5.330460454965559,5.9356546531782977,{"$f":"SUM(S182:S196)","v":6.2233123856175707},{"$f":"SUM(T182:T196)","v":6.2233123856175707},{"$f":"SUM(U182:U196)","v":6.2233123856175707},{"$f":"SUM(V182:V196)","v":6.2233123856175707},{"$f":"SUM(W182:W196)","v":6.2233123856175707},{"$f":"SUM(X182:X196)","v":6.2233123856175707},6.2233123856175707,6.2233123856175707,6.2233123856175707,6.2233123856175707,6.2233123856175707,6.2233123856175707,6.2233123856175707,6.2233123856175707,6.2233123856175707]
[]
[{"$f":"A141","v":"Service Pipes"},null,{"$f":"B141","v":60}]
[null,null,"Capex",{"$f":"D141+D107","v":19.392976828795092},{"$f":"E141+E107","v":19.960108897518783},18.457433830340662,13.879715705699484,14.207758032539086,19.547801383592589,20.125039177689988,19.267689232036176,18.47666774363887,14.8152610585672,{"$f":"N141+N107+N125","v":28.622543712646941},27.591366477668952,22.4256878217513,22.713855696295912,22.018784497494401,{"$f":"S141","v":20.736691901986966},20.980928960423363,21.821358150232598,21.290185011825578,20.712875315843689,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"D43","v":60},1998,{"$f":"0.5*D$205/$B206","v":0.16160814023995909},{"$f":"MIN($D205/$B206,$D205-SUM($D206:D206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:E206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:F206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:G206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:H206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:I206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:J206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:K206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:L206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:M206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:N206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:O206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:P206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:Q206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:R206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:S206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:T206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:U206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:V206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:W206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:X206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:Y206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:Z206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:AA206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:AB206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:AC206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:AD206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:AE206))","v":0.32321628047991818},{"$f":"MIN($D205/$B206,$D205-SUM($D206:AF206))","v":0.32321628047991818}]
[null,{"$f":"B206","v":60},1999,null,{"$f":"0.5*E$205/$B207","v":0.16633424081265652},{"$f":"MIN($E205/$B207,$E205-SUM($E207:E207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:F207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:G207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:H207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:I207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:J207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:K207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:L207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:M207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:N207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:O207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:P207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:Q207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:R207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:S207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:T207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:U207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:V207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:W207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:X207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:Y207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:Z207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:AA207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:AB207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:AC207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:AD207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:AE207))","v":0.33266848162531304},{"$f":"MIN($E205/$B207,$E205-SUM($E207:AF207))","v":0.33266848162531304}]
[null,{"$f":"B207","v":60},2000,null,null,{"$f":"0.5*F$205/$B208","v":0.15381194858617217},{"$f":"MIN($F205/$B208,$F205-SUM($F208:F208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:G208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:H208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:I208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:J208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:K208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:L208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:M208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:N208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:O208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:P208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:Q208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:R208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:S208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:T208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:U208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:V208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:W208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:X208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:Y208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:Z208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:AA208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:AB208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:AC208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:AD208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:AE208))","v":0.30762389717234434},{"$f":"MIN($F205/$B208,$F205-SUM($F208:AF208))","v":0.30762389717234434}]
[null,{"$f":"B208","v":60},2001,null,null,null,{"$f":"0.5*G$205/$B209","v":0.1156642975474957},{"$f":"MIN($G205/$B209,$G205-SUM($G209:G209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:H209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:I209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:J209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:K209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:L209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:M209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:N209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:O209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:P209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:Q209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:R209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:S209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:T209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:U209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:V209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:W209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:X209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:Y209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:Z209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:AA209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:AB209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:AC209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:AD209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:AE209))","v":0.2313285950949914},{"$f":"MIN($G205/$B209,$G205-SUM($G209:AF209))","v":0.2313285950949914}]
[null,{"$f":"B209","v":60},2002,null,null,null,null,{"$f":"0.5*H$205/$B210","v":0.11839798360449239},{"$f":"MIN($H205/$B210,$H205-SUM($H210:H210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:I210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:J210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:K210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:L210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:M210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:N210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:O210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:P210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:Q210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:R210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:S210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:T210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:U210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:V210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:W210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:X210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:Y210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:Z210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:AA210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:AB210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:AC210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:AD210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:AE210))","v":0.23679596720898477},{"$f":"MIN($H205/$B210,$H205-SUM($H210:AF210))","v":0.23679596720898477}]
[null,{"$f":"E43","v":60},2003,null,null,null,null,null,{"$f":"0.5*I$205/$B211","v":0.16289834486327157},{"$f":"MIN($I205/$B211,$I205-SUM($I211:I211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:J211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:K211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:L211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:M211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:N211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:O211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:P211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:Q211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:R211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:S211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:T211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:U211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:V211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:W211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:X211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:Y211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:Z211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:AA211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:AB211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:AC211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:AD211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:AE211))","v":0.32579668972654313},{"$f":"MIN($I205/$B211,$I205-SUM($I211:AF211))","v":0.32579668972654313}]
[null,{"$f":"B211","v":60},2004,null,null,null,null,null,null,{"$f":"0.5*J$205/$B212","v":0.16770865981408323},{"$f":"MIN($J205/$B212,$J205-SUM($J212:J212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:K212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:L212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:M212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:N212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:O212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:P212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:Q212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:R212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:S212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:T212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:U212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:V212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:W212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:X212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:Y212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:Z212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:AA212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:AB212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:AC212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:AD212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:AE212))","v":0.33541731962816645},{"$f":"MIN($J205/$B212,$J205-SUM($J212:AF212))","v":0.33541731962816645}]
[null,{"$f":"B212","v":60},2005,null,null,null,null,null,null,null,{"$f":"0.5*K$205/$B213","v":0.16056407693363481},{"$f":"MIN($K205/$B213,$K205-SUM($K213:K213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:L213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:M213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:N213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:O213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:P213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:Q213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:R213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:S213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:T213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:U213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:V213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:W213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:X213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:Y213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:Z213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:AA213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:AB213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:AC213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:AD213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:AE213))","v":0.32112815386726962},{"$f":"MIN($K205/$B213,$K205-SUM($K213:AF213))","v":0.32112815386726962}]
[null,{"$f":"B213","v":60},2006,null,null,null,null,null,null,null,null,{"$f":"0.5*L$205/$B214","v":0.15397223119699058},{"$f":"MIN($L205/$B214,$L205-SUM($L214:L214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:M214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:N214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:O214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:P214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:Q214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:R214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:S214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:T214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:U214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:V214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:W214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:X214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:Y214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:Z214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:AA214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:AB214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:AC214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:AD214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:AE214))","v":0.30794446239398116},{"$f":"MIN($L205/$B214,$L205-SUM($L214:AF214))","v":0.30794446239398116}]
[null,{"$f":"B214","v":60},2007,null,null,null,null,null,null,null,null,null,{"$f":"0.5*M$205/$B215","v":0.12346050882139334},{"$f":"MIN($M205/$B215,$M205-SUM($M215:M215))","v":0.24692101764278668},{"$f":"MIN($M205/$B215,$M205-SUM($M215:N215))","v":0.24692101764278668},{"$f":"MIN($M205/$B215,$M205-SUM($M215:O215))","v":0.24692101764278668},{"$f":"MIN($M205/$B215,$M205-SUM($M215:P215))","v":0.24692101764278668},{"$f":"MIN($M205/$B215,$M205-SUM($M215:Q215))","v":0.24692101764278668},{"$f":"MIN($M205/$B215,$M205-SUM($M215:R215))","v":0.24692101764278668},{"$f":"MIN($M205/$B215,$M205-SUM($M215:S215))","v":0.24692101764278668},{"$f":"MIN($M205/$B215,$M205-SUM($M215:T215))","v":0.24692101764278668},{"$f":"MIN($M205/$B215,$M205-SUM($M215:U215))","v":0.24692101764278668},{"$f":"MIN($M205/$B215,$M205-SUM($M215:V215))","v":0.24692101764278668},{"$f":"MIN($M205/$B215,$M205-SUM($M215:W215))","v":0.24692101764278668},{"$f":"MIN($M205/$B215,$M205-SUM($M215:X215))","v":0.24692101764278668},{"$f":"MIN($M205/$B215,$M205-SUM($M215:Y215))","v":0.24692101764278668},{"$f":"MIN($M205/$B215,$M205-SUM($M215:Z215))","v":0.24692101764278668},{"$f":"MIN($M205/$B215,$M205-SUM($M215:AA215))","v":0.24692101764278668},{"$f":"MIN($M205/$B215,$M205-SUM($M215:AB215))","v":0.24692101764278668},{"$f":"MIN($M205/$B215,$M205-SUM($M215:AC215))","v":0.24692101764278668},{"$f":"MIN($M205/$B215,$M205-SUM($M215:AD215))","v":0.24692101764278668},{"$f":"MIN($M205/$B215,$M205-SUM($M215:AE215))","v":0.24692101764278668},{"$f":"MIN($M205/$B215,$M205-SUM($M215:AF215))","v":0.24692101764278668}]
[null,{"$f":"F43","v":60},2008,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*N$205/$B216+0.5*N125/B216","v":0.25359635954560433},{"$f":"MIN($N205/$B216, $N205-SUM($N216:N216))","v":0.47704239521078234},{"$f":"MIN($N205/$B216, $N205-SUM($N216:O216))","v":0.47704239521078234},{"$f":"MIN($N205/$B216, $N205-SUM($N216:P216))","v":0.47704239521078234},{"$f":"MIN($N205/$B216, $N205-SUM($N216:Q216))","v":0.47704239521078234},{"$f":"MIN($N205/$B216, $N205-SUM($N216:R216))","v":0.47704239521078234},{"$f":"MIN($N205/$B216, $N205-SUM($N216:S216))","v":0.47704239521078234},{"$f":"MIN($N205/$B216, $N205-SUM($N216:T216))","v":0.47704239521078234},{"$f":"MIN($N205/$B216, $N205-SUM($N216:U216))","v":0.47704239521078234},{"$f":"MIN($N205/$B216, $N205-SUM($N216:V216))","v":0.47704239521078234},{"$f":"MIN($N205/$B216, $N205-SUM($N216:W216))","v":0.47704239521078234},{"$f":"MIN($N205/$B216, $N205-SUM($N216:X216))","v":0.47704239521078234},{"$f":"MIN($N205/$B216, $N205-SUM($N216:Y216))","v":0.47704239521078234},{"$f":"MIN($N205/$B216, $N205-SUM($N216:Z216))","v":0.47704239521078234},{"$f":"MIN($N205/$B216, $N205-SUM($N216:AA216))","v":0.47704239521078234},{"$f":"MIN($N205/$B216, $N205-SUM($N216:AB216))","v":0.47704239521078234},{"$f":"MIN($N205/$B216, $N205-SUM($N216:AC216))","v":0.47704239521078234},{"$f":"MIN($N205/$B216, $N205-SUM($N216:AD216))","v":0.47704239521078234},{"$f":"MIN($N205/$B216, $N205-SUM($N216:AE216))","v":0.47704239521078234},{"$f":"MIN($N205/$B216, $N205-SUM($N216:AF216))","v":0.47704239521078234}]
[null,{"$f":"B216","v":60},2009,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*O$205/$B217","v":0.22992805398057461},{"$f":"MIN($O205/$B217,$O205-SUM($O217:O217))","v":0.45985610796114923},{"$f":"MIN($O205/$B217,$O205-SUM($O217:P217))","v":0.45985610796114923},{"$f":"MIN($O205/$B217,$O205-SUM($O217:Q217))","v":0.45985610796114923},{"$f":"MIN($O205/$B217,$O205-SUM($O217:R217))","v":0.45985610796114923},{"$f":"MIN($O205/$B217,$O205-SUM($O217:S217))","v":0.45985610796114923},{"$f":"MIN($O205/$B217,$O205-SUM($O217:T217))","v":0.45985610796114923},{"$f":"MIN($O205/$B217,$O205-SUM($O217:U217))","v":0.45985610796114923},{"$f":"MIN($O205/$B217,$O205-SUM($O217:V217))","v":0.45985610796114923},{"$f":"MIN($O205/$B217,$O205-SUM($O217:W217))","v":0.45985610796114923},{"$f":"MIN($O205/$B217,$O205-SUM($O217:X217))","v":0.45985610796114923},{"$f":"MIN($O205/$B217,$O205-SUM($O217:Y217))","v":0.45985610796114923},{"$f":"MIN($O205/$B217,$O205-SUM($O217:Z217))","v":0.45985610796114923},{"$f":"MIN($O205/$B217,$O205-SUM($O217:AA217))","v":0.45985610796114923},{"$f":"MIN($O205/$B217,$O205-SUM($O217:AB217))","v":0.45985610796114923},{"$f":"MIN($O205/$B217,$O205-SUM($O217:AC217))","v":0.45985610796114923},{"$f":"MIN($O205/$B217,$O205-SUM($O217:AD217))","v":0.45985610796114923},{"$f":"MIN($O205/$B217,$O205-SUM($O217:AE217))","v":0.45985610796114923},{"$f":"MIN($O205/$B217,$O205-SUM($O217:AF217))","v":0.45985610796114923}]
[null,{"$f":"B217","v":60},2010,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*P$205/$B218","v":0.1868807318479275},{"$f":"MIN($P205/$B218,$P205-SUM($P218:P218))","v":0.373761463695855},{"$f":"MIN($P205/$B218,$P205-SUM($P218:Q218))","v":0.373761463695855},{"$f":"MIN($P205/$B218,$P205-SUM($P218:R218))","v":0.373761463695855},{"$f":"MIN($P205/$B218,$P205-SUM($P218:S218))","v":0.373761463695855},{"$f":"MIN($P205/$B218,$P205-SUM($P218:T218))","v":0.373761463695855},{"$f":"MIN($P205/$B218,$P205-SUM($P218:U218))","v":0.373761463695855},{"$f":"MIN($P205/$B218,$P205-SUM($P218:V218))","v":0.373761463695855},{"$f":"MIN($P205/$B218,$P205-SUM($P218:W218))","v":0.373761463695855},{"$f":"MIN($P205/$B218,$P205-SUM($P218:X218))","v":0.373761463695855},{"$f":"MIN($P205/$B218,$P205-SUM($P218:Y218))","v":0.373761463695855},{"$f":"MIN($P205/$B218,$P205-SUM($P218:Z218))","v":0.373761463695855},{"$f":"MIN($P205/$B218,$P205-SUM($P218:AA218))","v":0.373761463695855},{"$f":"MIN($P205/$B218,$P205-SUM($P218:AB218))","v":0.373761463695855},{"$f":"MIN($P205/$B218,$P205-SUM($P218:AC218))","v":0.373761463695855},{"$f":"MIN($P205/$B218,$P205-SUM($P218:AD218))","v":0.373761463695855},{"$f":"MIN($P205/$B218,$P205-SUM($P218:AE218))","v":0.373761463695855},{"$f":"MIN($P205/$B218,$P205-SUM($P218:AF218))","v":0.373761463695855}]
[null,{"$f":"B218","v":60},2011,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*Q$205/$B219","v":0.18928213080246595},{"$f":"MIN($Q205/$B219,$Q205-SUM($Q219:Q219))","v":0.3785642616049319},{"$f":"MIN($Q205/$B219,$Q205-SUM($Q219:R219))","v":0.3785642616049319},{"$f":"MIN($Q205/$B219,$Q205-SUM($Q219:S219))","v":0.3785642616049319},{"$f":"MIN($Q205/$B219,$Q205-SUM($Q219:T219))","v":0.3785642616049319},{"$f":"MIN($Q205/$B219,$Q205-SUM($Q219:U219))","v":0.3785642616049319},{"$f":"MIN($Q205/$B219,$Q205-SUM($Q219:V219))","v":0.3785642616049319},{"$f":"MIN($Q205/$B219,$Q205-SUM($Q219:W219))","v":0.3785642616049319},{"$f":"MIN($Q205/$B219,$Q205-SUM($Q219:X219))","v":0.3785642616049319},{"$f":"MIN($Q205/$B219,$Q205-SUM($Q219:Y219))","v":0.3785642616049319},{"$f":"MIN($Q205/$B219,$Q205-SUM($Q219:Z219))","v":0.3785642616049319},{"$f":"MIN($Q205/$B219,$Q205-SUM($Q219:AA219))","v":0.3785642616049319},{"$f":"MIN($Q205/$B219,$Q205-SUM($Q219:AB219))","v":0.3785642616049319},{"$f":"MIN($Q205/$B219,$Q205-SUM($Q219:AC219))","v":0.3785642616049319},{"$f":"MIN($Q205/$B219,$Q205-SUM($Q219:AD219))","v":0.3785642616049319},{"$f":"MIN($Q205/$B219,$Q205-SUM($Q219:AE219))","v":0.3785642616049319},{"$f":"MIN($Q205/$B219,$Q205-SUM($Q219:AF219))","v":0.3785642616049319}]
[null,{"$f":"B219","v":60},2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*R$205/$B220","v":0.18348987081245335},{"$f":"MIN($R205/$B220,$R205-SUM($R220:R220))","v":0.36697974162490671},{"$f":"MIN($R205/$B220,$R205-SUM($R220:S220))","v":0.36697974162490671},{"$f":"MIN($R205/$B220,$R205-SUM($R220:T220))","v":0.36697974162490671},{"$f":"MIN($R205/$B220,$R205-SUM($R220:U220))","v":0.36697974162490671},{"$f":"MIN($R205/$B220,$R205-SUM($R220:V220))","v":0.36697974162490671},{"$f":"MIN($R205/$B220,$R205-SUM($R220:W220))","v":0.36697974162490671},{"$f":"MIN($R205/$B220,$R205-SUM($R220:X220))","v":0.36697974162490671},{"$f":"MIN($R205/$B220,$R205-SUM($R220:Y220))","v":0.36697974162490671},{"$f":"MIN($R205/$B220,$R205-SUM($R220:Z220))","v":0.36697974162490671},{"$f":"MIN($R205/$B220,$R205-SUM($R220:AA220))","v":0.36697974162490671},{"$f":"MIN($R205/$B220,$R205-SUM($R220:AB220))","v":0.36697974162490671},{"$f":"MIN($R205/$B220,$R205-SUM($R220:AC220))","v":0.36697974162490671},{"$f":"MIN($R205/$B220,$R205-SUM($R220:AD220))","v":0.36697974162490671},{"$f":"MIN($R205/$B220,$R205-SUM($R220:AE220))","v":0.36697974162490671},{"$f":"MIN($R205/$B220,$R205-SUM($R220:AF220))","v":0.36697974162490671}]
[null,{"$f":"G43","v":60},2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$205/$B221","v":0.34561153169978276},{"$f":"MIN($S205/$B221,$S205-SUM($T221:T221))","v":0.34561153169978276},{"$f":"MIN($S205/$B221,$S205-SUM($T221:U221))","v":0.34561153169978276},{"$f":"MIN($S205/$B221,$S205-SUM($T221:V221))","v":0.34561153169978276},{"$f":"MIN($S205/$B221,$S205-SUM($T221:W221))","v":0.34561153169978276},{"$f":"MIN($S205/$B221,$S205-SUM($T221:X221))","v":0.34561153169978276},{"$f":"MIN($S205/$B221,$S205-SUM($T221:Y221))","v":0.34561153169978276},{"$f":"MIN($S205/$B221,$S205-SUM($T221:Z221))","v":0.34561153169978276},{"$f":"MIN($S205/$B221,$S205-SUM($T221:AA221))","v":0.34561153169978276},{"$f":"MIN($S205/$B221,$S205-SUM($T221:AB221))","v":0.34561153169978276},{"$f":"MIN($S205/$B221,$S205-SUM($T221:AC221))","v":0.34561153169978276},{"$f":"MIN($S205/$B221,$S205-SUM($T221:AD221))","v":0.34561153169978276},{"$f":"MIN($S205/$B221,$S205-SUM($T221:AE221))","v":0.34561153169978276},{"$f":"MIN($S205/$B221,$S205-SUM($T221:AF221))","v":0.34561153169978276}]
[null,{"$f":"B221","v":60},2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$205/$B222","v":0.34968214934038938},{"$f":"MIN($T205/$B222,$T205-SUM($U222:U222))","v":0.34968214934038938},{"$f":"MIN($T205/$B222,$T205-SUM($U222:V222))","v":0.34968214934038938},{"$f":"MIN($T205/$B222,$T205-SUM($U222:W222))","v":0.34968214934038938},{"$f":"MIN($T205/$B222,$T205-SUM($U222:X222))","v":0.34968214934038938},{"$f":"MIN($T205/$B222,$T205-SUM($U222:Y222))","v":0.34968214934038938},{"$f":"MIN($T205/$B222,$T205-SUM($U222:Z222))","v":0.34968214934038938},{"$f":"MIN($T205/$B222,$T205-SUM($U222:AA222))","v":0.34968214934038938},{"$f":"MIN($T205/$B222,$T205-SUM($U222:AB222))","v":0.34968214934038938},{"$f":"MIN($T205/$B222,$T205-SUM($U222:AC222))","v":0.34968214934038938},{"$f":"MIN($T205/$B222,$T205-SUM($U222:AD222))","v":0.34968214934038938},{"$f":"MIN($T205/$B222,$T205-SUM($U222:AE222))","v":0.34968214934038938},{"$f":"MIN($T205/$B222,$T205-SUM($U222:AF222))","v":0.34968214934038938}]
[null,{"$f":"B222","v":60},2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$205/$B223","v":0.36368930250387665},{"$f":"MIN($U205/$B223,$U205-SUM($V223:V223))","v":0.36368930250387665},{"$f":"MIN($U205/$B223,$U205-SUM($V223:W223))","v":0.36368930250387665},{"$f":"MIN($U205/$B223,$U205-SUM($V223:X223))","v":0.36368930250387665},{"$f":"MIN($U205/$B223,$U205-SUM($V223:Y223))","v":0.36368930250387665},{"$f":"MIN($U205/$B223,$U205-SUM($V223:Z223))","v":0.36368930250387665},{"$f":"MIN($U205/$B223,$U205-SUM($V223:AA223))","v":0.36368930250387665},{"$f":"MIN($U205/$B223,$U205-SUM($V223:AB223))","v":0.36368930250387665},{"$f":"MIN($U205/$B223,$U205-SUM($V223:AC223))","v":0.36368930250387665},{"$f":"MIN($U205/$B223,$U205-SUM($V223:AD223))","v":0.36368930250387665},{"$f":"MIN($U205/$B223,$U205-SUM($V223:AE223))","v":0.36368930250387665},{"$f":"MIN($U205/$B223,$U205-SUM($V223:AF223))","v":0.36368930250387665}]
[null,{"$f":"B223","v":60},2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$205/$B224","v":0.35483641686375961},{"$f":"MIN($V205/$B224,$V205-SUM($W224:W224))","v":0.35483641686375961},{"$f":"MIN($V205/$B224,$V205-SUM($W224:X224))","v":0.35483641686375961},{"$f":"MIN($V205/$B224,$V205-SUM($W224:Y224))","v":0.35483641686375961},{"$f":"MIN($V205/$B224,$V205-SUM($W224:Z224))","v":0.35483641686375961},{"$f":"MIN($V205/$B224,$V205-SUM($W224:AA224))","v":0.35483641686375961},{"$f":"MIN($V205/$B224,$V205-SUM($W224:AB224))","v":0.35483641686375961},{"$f":"MIN($V205/$B224,$V205-SUM($W224:AC224))","v":0.35483641686375961},{"$f":"MIN($V205/$B224,$V205-SUM($W224:AD224))","v":0.35483641686375961},{"$f":"MIN($V205/$B224,$V205-SUM($W224:AE224))","v":0.35483641686375961},{"$f":"MIN($V205/$B224,$V205-SUM($W224:AF224))","v":0.35483641686375961}]
[null,{"$f":"B224","v":60},2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$205/$B225","v":0.34521458859739484},{"$f":"MIN($W205/$B225,$W205-SUM($X225:X225))","v":0.34521458859739484},{"$f":"MIN($W205/$B225,$W205-SUM($X225:Y225))","v":0.34521458859739484},{"$f":"MIN($W205/$B225,$W205-SUM($X225:Z225))","v":0.34521458859739484},{"$f":"MIN($W205/$B225,$W205-SUM($X225:AA225))","v":0.34521458859739484},{"$f":"MIN($W205/$B225,$W205-SUM($X225:AB225))","v":0.34521458859739484},{"$f":"MIN($W205/$B225,$W205-SUM($X225:AC225))","v":0.34521458859739484},{"$f":"MIN($W205/$B225,$W205-SUM($X225:AD225))","v":0.34521458859739484},{"$f":"MIN($W205/$B225,$W205-SUM($X225:AE225))","v":0.34521458859739484},{"$f":"MIN($W205/$B225,$W205-SUM($X225:AF225))","v":0.34521458859739484}]
[null,null,"Total",{"$f":"SUM(D206:D220)","v":0.16160814023995909},0.4895505212925747,0.80969671069140348,1.0791729568250714,1.3132352379770595,1.5945315664448234,1.9251385711221785,2.2534113078698965,2.5679476160005215,2.8453803560189055,3.2224372243859034,3.6758113140316562,4.0926200998601576,4.4687829625105513,4.8415549641254705,{"$f":"SUM(S206:S220)","v":5.0250448349379244},{"$f":"SUM(T206:T220)","v":5.0250448349379244},{"$f":"SUM(U206:U220)","v":5.0250448349379244},{"$f":"SUM(V206:V220)","v":5.0250448349379244},{"$f":"SUM(W206:W220)","v":5.0250448349379244},{"$f":"SUM(X206:X220)","v":5.0250448349379244},5.0250448349379244,5.0250448349379244,5.0250448349379244,5.0250448349379244,5.0250448349379244,5.0250448349379244,5.0250448349379244,{"$f":"SUM(AF206:AF220)","v":5.0250448349379244},5.0250448349379244]
[]
[{"$f":"A142","v":"Cathodic Protection"},null,{"$f":"B142","v":60}]
[null,null,"Capex",{"$f":"D142+D108","v":0},{"$f":"E142+E108","v":0},0,0,2.3952064156207157E-2,8.6884425158122752E-2,9.3982364045087974E-2,0.10448470654444295,0.1045705255397428,8.1455063818066373E-2,{"$f":"N142+N108+N126","v":0.27942911724000213},0.60593440672389431,0,0.78285261041543497,0.74238501955736602,{"$f":"S142","v":0.3396640660193706},0.3292629638281398,0.33807897556357486,0.32027628881527992,0.3029262094151598,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"D44","v":60},1998,{"$f":"0.5*D$229/$B230","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:D230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:E230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:F230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:G230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:H230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:I230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:J230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:K230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:L230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:M230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:N230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:O230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:P230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:Q230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:R230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:S230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:T230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:U230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:V230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:W230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:X230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:Y230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:Z230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:AA230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:AB230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:AC230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:AD230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:AE230))","v":0},{"$f":"MIN($D229/$B230,$D229-SUM($D230:AF230))","v":0}]
[null,{"$f":"B230","v":60},1999,null,{"$f":"0.5*E$229/$B231","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:E231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:F231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:G231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:H231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:I231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:J231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:K231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:L231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:M231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:N231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:O231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:P231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:Q231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:R231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:S231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:T231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:U231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:V231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:W231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:X231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:Y231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:Z231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:AA231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:AB231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:AC231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:AD231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:AE231))","v":0},{"$f":"MIN($E229/$B231,$E229-SUM($E231:AF231))","v":0}]
[null,{"$f":"B231","v":60},2000,null,null,{"$f":"0.5*F$229/$B232","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:F232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:G232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:H232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:I232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:J232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:K232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:L232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:M232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:N232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:O232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:P232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:Q232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:R232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:S232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:T232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:U232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:V232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:W232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:X232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:Y232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:Z232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:AA232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:AB232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:AC232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:AD232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:AE232))","v":0},{"$f":"MIN($F229/$B232,$F229-SUM($F232:AF232))","v":0}]
[null,{"$f":"B232","v":60},2001,null,null,null,{"$f":"0.5*G$229/$B233","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:G233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:H233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:I233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:J233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:K233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:L233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:M233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:N233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:O233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:P233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:Q233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:R233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:S233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:T233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:U233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:V233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:W233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:X233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:Y233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:Z233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:AA233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:AB233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:AC233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:AD233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:AE233))","v":0},{"$f":"MIN($G229/$B233,$G229-SUM($G233:AF233))","v":0}]
[null,{"$f":"B233","v":60},2002,null,null,null,null,{"$f":"0.5*H$229/$B234","v":1.9960053463505964E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:H234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:I234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:J234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:K234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:L234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:M234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:N234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:O234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:P234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:Q234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:R234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:S234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:T234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:U234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:V234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:W234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:X234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:Y234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:Z234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:AA234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:AB234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:AC234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:AD234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:AE234))","v":3.9920106927011928E-4},{"$f":"MIN($H229/$B234,$H229-SUM($H234:AF234))","v":3.9920106927011928E-4}]
[null,{"$f":"E44","v":60},2003,null,null,null,null,null,{"$f":"0.5*I$229/$B235","v":7.2403687631768959E-4},{"$f":"MIN($I229/$B235,$I229-SUM($I235:I235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:J235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:K235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:L235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:M235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:N235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:O235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:P235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:Q235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:R235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:S235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:T235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:U235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:V235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:W235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:X235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:Y235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:Z235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:AA235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:AB235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:AC235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:AD235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:AE235))","v":1.4480737526353792E-3},{"$f":"MIN($I229/$B235,$I229-SUM($I235:AF235))","v":1.4480737526353792E-3}]
[null,{"$f":"B235","v":60},2004,null,null,null,null,null,null,{"$f":"0.5*J$229/$B236","v":7.8318636704239979E-4},{"$f":"MIN($J229/$B236,$J229-SUM($J236:J236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:K236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:L236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:M236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:N236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:O236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:P236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:Q236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:R236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:S236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:T236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:U236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:V236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:W236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:X236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:Y236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:Z236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:AA236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:AB236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:AC236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:AD236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:AE236))","v":1.5663727340847996E-3},{"$f":"MIN($J229/$B236,$J229-SUM($J236:AF236))","v":1.5663727340847996E-3}]
[null,{"$f":"B236","v":60},2005,null,null,null,null,null,null,null,{"$f":"0.5*K$229/$B237","v":8.707058878703579E-4},{"$f":"MIN($K229/$B237,$K229-SUM($K237:K237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:L237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:M237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:N237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:O237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:P237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:Q237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:R237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:S237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:T237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:U237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:V237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:W237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:X237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:Y237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:Z237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:AA237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:AB237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:AC237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:AD237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:AE237))","v":1.7414117757407158E-3},{"$f":"MIN($K229/$B237,$K229-SUM($K237:AF237))","v":1.7414117757407158E-3}]
[null,{"$f":"B237","v":60},2006,null,null,null,null,null,null,null,null,{"$f":"0.5*L$229/$B238","v":8.7142104616452331E-4},{"$f":"MIN($L229/$B238,$L229-SUM($L238:L238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:M238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:N238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:O238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:P238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:Q238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:R238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:S238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:T238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:U238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:V238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:W238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:X238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:Y238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:Z238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:AA238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:AB238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:AC238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:AD238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:AE238))","v":1.7428420923290466E-3},{"$f":"MIN($L229/$B238,$L229-SUM($L238:AF238))","v":1.7428420923290466E-3}]
[null,{"$f":"B238","v":60},2007,null,null,null,null,null,null,null,null,null,{"$f":"0.5*M$229/$B239","v":6.7879219848388645E-4},{"$f":"MIN($M229/$B239,$M229-SUM($M239:M239))","v":1.3575843969677729E-3},{"$f":"MIN($M229/$B239,$M229-SUM($M239:N239))","v":1.3575843969677729E-3},{"$f":"MIN($M229/$B239,$M229-SUM($M239:O239))","v":1.3575843969677729E-3},{"$f":"MIN($M229/$B239,$M229-SUM($M239:P239))","v":1.3575843969677729E-3},{"$f":"MIN($M229/$B239,$M229-SUM($M239:Q239))","v":1.3575843969677729E-3},{"$f":"MIN($M229/$B239,$M229-SUM($M239:R239))","v":1.3575843969677729E-3},{"$f":"MIN($M229/$B239,$M229-SUM($M239:S239))","v":1.3575843969677729E-3},{"$f":"MIN($M229/$B239,$M229-SUM($M239:T239))","v":1.3575843969677729E-3},{"$f":"MIN($M229/$B239,$M229-SUM($M239:U239))","v":1.3575843969677729E-3},{"$f":"MIN($M229/$B239,$M229-SUM($M239:V239))","v":1.3575843969677729E-3},{"$f":"MIN($M229/$B239,$M229-SUM($M239:W239))","v":1.3575843969677729E-3},{"$f":"MIN($M229/$B239,$M229-SUM($M239:X239))","v":1.3575843969677729E-3},{"$f":"MIN($M229/$B239,$M229-SUM($M239:Y239))","v":1.3575843969677729E-3},{"$f":"MIN($M229/$B239,$M229-SUM($M239:Z239))","v":1.3575843969677729E-3},{"$f":"MIN($M229/$B239,$M229-SUM($M239:AA239))","v":1.3575843969677729E-3},{"$f":"MIN($M229/$B239,$M229-SUM($M239:AB239))","v":1.3575843969677729E-3},{"$f":"MIN($M229/$B239,$M229-SUM($M239:AC239))","v":1.3575843969677729E-3},{"$f":"MIN($M229/$B239,$M229-SUM($M239:AD239))","v":1.3575843969677729E-3},{"$f":"MIN($M229/$B239,$M229-SUM($M239:AE239))","v":1.3575843969677729E-3},{"$f":"MIN($M229/$B239,$M229-SUM($M239:AF239))","v":1.3575843969677729E-3}]
[null,{"$f":"F44","v":60},2008,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*N$229/$B240+0.5*N126/B240","v":2.6916013010346517E-3},{"$f":"MIN($N229/$B240, $N229-SUM($N240:N240))","v":4.6571519540000352E-3},{"$f":"MIN($N229/$B240, $N229-SUM($N240:O240))","v":4.6571519540000352E-3},{"$f":"MIN($N229/$B240, $N229-SUM($N240:P240))","v":4.6571519540000352E-3},{"$f":"MIN($N229/$B240, $N229-SUM($N240:Q240))","v":4.6571519540000352E-3},{"$f":"MIN($N229/$B240, $N229-SUM($N240:R240))","v":4.6571519540000352E-3},{"$f":"MIN($N229/$B240, $N229-SUM($N240:S240))","v":4.6571519540000352E-3},{"$f":"MIN($N229/$B240, $N229-SUM($N240:T240))","v":4.6571519540000352E-3},{"$f":"MIN($N229/$B240, $N229-SUM($N240:U240))","v":4.6571519540000352E-3},{"$f":"MIN($N229/$B240, $N229-SUM($N240:V240))","v":4.6571519540000352E-3},{"$f":"MIN($N229/$B240, $N229-SUM($N240:W240))","v":4.6571519540000352E-3},{"$f":"MIN($N229/$B240, $N229-SUM($N240:X240))","v":4.6571519540000352E-3},{"$f":"MIN($N229/$B240, $N229-SUM($N240:Y240))","v":4.6571519540000352E-3},{"$f":"MIN($N229/$B240, $N229-SUM($N240:Z240))","v":4.6571519540000352E-3},{"$f":"MIN($N229/$B240, $N229-SUM($N240:AA240))","v":4.6571519540000352E-3},{"$f":"MIN($N229/$B240, $N229-SUM($N240:AB240))","v":4.6571519540000352E-3},{"$f":"MIN($N229/$B240, $N229-SUM($N240:AC240))","v":4.6571519540000352E-3},{"$f":"MIN($N229/$B240, $N229-SUM($N240:AD240))","v":4.6571519540000352E-3},{"$f":"MIN($N229/$B240, $N229-SUM($N240:AE240))","v":4.6571519540000352E-3},{"$f":"MIN($N229/$B240, $N229-SUM($N240:AF240))","v":4.6571519540000352E-3}]
[null,{"$f":"B240","v":60},2009,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*O$229/$B241","v":5.0494533893657859E-3},{"$f":"MIN($O229/$B241,$O229-SUM($O241:O241))","v":1.0098906778731572E-2},{"$f":"MIN($O229/$B241,$O229-SUM($O241:P241))","v":1.0098906778731572E-2},{"$f":"MIN($O229/$B241,$O229-SUM($O241:Q241))","v":1.0098906778731572E-2},{"$f":"MIN($O229/$B241,$O229-SUM($O241:R241))","v":1.0098906778731572E-2},{"$f":"MIN($O229/$B241,$O229-SUM($O241:S241))","v":1.0098906778731572E-2},{"$f":"MIN($O229/$B241,$O229-SUM($O241:T241))","v":1.0098906778731572E-2},{"$f":"MIN($O229/$B241,$O229-SUM($O241:U241))","v":1.0098906778731572E-2},{"$f":"MIN($O229/$B241,$O229-SUM($O241:V241))","v":1.0098906778731572E-2},{"$f":"MIN($O229/$B241,$O229-SUM($O241:W241))","v":1.0098906778731572E-2},{"$f":"MIN($O229/$B241,$O229-SUM($O241:X241))","v":1.0098906778731572E-2},{"$f":"MIN($O229/$B241,$O229-SUM($O241:Y241))","v":1.0098906778731572E-2},{"$f":"MIN($O229/$B241,$O229-SUM($O241:Z241))","v":1.0098906778731572E-2},{"$f":"MIN($O229/$B241,$O229-SUM($O241:AA241))","v":1.0098906778731572E-2},{"$f":"MIN($O229/$B241,$O229-SUM($O241:AB241))","v":1.0098906778731572E-2},{"$f":"MIN($O229/$B241,$O229-SUM($O241:AC241))","v":1.0098906778731572E-2},{"$f":"MIN($O229/$B241,$O229-SUM($O241:AD241))","v":1.0098906778731572E-2},{"$f":"MIN($O229/$B241,$O229-SUM($O241:AE241))","v":1.0098906778731572E-2},{"$f":"MIN($O229/$B241,$O229-SUM($O241:AF241))","v":1.0098906778731572E-2}]
[null,{"$f":"B241","v":60},2010,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*P$229/$B242","v":0},{"$f":"MIN($P229/$B242,$P229-SUM($P242:P242))","v":0},{"$f":"MIN($P229/$B242,$P229-SUM($P242:Q242))","v":0},{"$f":"MIN($P229/$B242,$P229-SUM($P242:R242))","v":0},{"$f":"MIN($P229/$B242,$P229-SUM($P242:S242))","v":0},{"$f":"MIN($P229/$B242,$P229-SUM($P242:T242))","v":0},{"$f":"MIN($P229/$B242,$P229-SUM($P242:U242))","v":0},{"$f":"MIN($P229/$B242,$P229-SUM($P242:V242))","v":0},{"$f":"MIN($P229/$B242,$P229-SUM($P242:W242))","v":0},{"$f":"MIN($P229/$B242,$P229-SUM($P242:X242))","v":0},{"$f":"MIN($P229/$B242,$P229-SUM($P242:Y242))","v":0},{"$f":"MIN($P229/$B242,$P229-SUM($P242:Z242))","v":0},{"$f":"MIN($P229/$B242,$P229-SUM($P242:AA242))","v":0},{"$f":"MIN($P229/$B242,$P229-SUM($P242:AB242))","v":0},{"$f":"MIN($P229/$B242,$P229-SUM($P242:AC242))","v":0},{"$f":"MIN($P229/$B242,$P229-SUM($P242:AD242))","v":0},{"$f":"MIN($P229/$B242,$P229-SUM($P242:AE242))","v":0},{"$f":"MIN($P229/$B242,$P229-SUM($P242:AF242))","v":0}]
[null,{"$f":"B242","v":60},2011,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*Q$229/$B243","v":6.523771753461958E-3},{"$f":"MIN($Q229/$B243,$Q229-SUM($Q243:Q243))","v":1.3047543506923916E-2},{"$f":"MIN($Q229/$B243,$Q229-SUM($Q243:R243))","v":1.3047543506923916E-2},{"$f":"MIN($Q229/$B243,$Q229-SUM($Q243:S243))","v":1.3047543506923916E-2},{"$f":"MIN($Q229/$B243,$Q229-SUM($Q243:T243))","v":1.3047543506923916E-2},{"$f":"MIN($Q229/$B243,$Q229-SUM($Q243:U243))","v":1.3047543506923916E-2},{"$f":"MIN($Q229/$B243,$Q229-SUM($Q243:V243))","v":1.3047543506923916E-2},{"$f":"MIN($Q229/$B243,$Q229-SUM($Q243:W243))","v":1.3047543506923916E-2},{"$f":"MIN($Q229/$B243,$Q229-SUM($Q243:X243))","v":1.3047543506923916E-2},{"$f":"MIN($Q229/$B243,$Q229-SUM($Q243:Y243))","v":1.3047543506923916E-2},{"$f":"MIN($Q229/$B243,$Q229-SUM($Q243:Z243))","v":1.3047543506923916E-2},{"$f":"MIN($Q229/$B243,$Q229-SUM($Q243:AA243))","v":1.3047543506923916E-2},{"$f":"MIN($Q229/$B243,$Q229-SUM($Q243:AB243))","v":1.3047543506923916E-2},{"$f":"MIN($Q229/$B243,$Q229-SUM($Q243:AC243))","v":1.3047543506923916E-2},{"$f":"MIN($Q229/$B243,$Q229-SUM($Q243:AD243))","v":1.3047543506923916E-2},{"$f":"MIN($Q229/$B243,$Q229-SUM($Q243:AE243))","v":1.3047543506923916E-2},{"$f":"MIN($Q229/$B243,$Q229-SUM($Q243:AF243))","v":1.3047543506923916E-2}]
[null,{"$f":"B243","v":60},2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*R$229/$B244","v":6.1865418296447169E-3},{"$f":"MIN($R229/$B244,$R229-SUM($R244:R244))","v":1.2373083659289434E-2},{"$f":"MIN($R229/$B244,$R229-SUM($R244:S244))","v":1.2373083659289434E-2},{"$f":"MIN($R229/$B244,$R229-SUM($R244:T244))","v":1.2373083659289434E-2},{"$f":"MIN($R229/$B244,$R229-SUM($R244:U244))","v":1.2373083659289434E-2},{"$f":"MIN($R229/$B244,$R229-SUM($R244:V244))","v":1.2373083659289434E-2},{"$f":"MIN($R229/$B244,$R229-SUM($R244:W244))","v":1.2373083659289434E-2},{"$f":"MIN($R229/$B244,$R229-SUM($R244:X244))","v":1.2373083659289434E-2},{"$f":"MIN($R229/$B244,$R229-SUM($R244:Y244))","v":1.2373083659289434E-2},{"$f":"MIN($R229/$B244,$R229-SUM($R244:Z244))","v":1.2373083659289434E-2},{"$f":"MIN($R229/$B244,$R229-SUM($R244:AA244))","v":1.2373083659289434E-2},{"$f":"MIN($R229/$B244,$R229-SUM($R244:AB244))","v":1.2373083659289434E-2},{"$f":"MIN($R229/$B244,$R229-SUM($R244:AC244))","v":1.2373083659289434E-2},{"$f":"MIN($R229/$B244,$R229-SUM($R244:AD244))","v":1.2373083659289434E-2},{"$f":"MIN($R229/$B244,$R229-SUM($R244:AE244))","v":1.2373083659289434E-2},{"$f":"MIN($R229/$B244,$R229-SUM($R244:AF244))","v":1.2373083659289434E-2}]
[null,{"$f":"G44","v":60},2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$229/$B245","v":5.6610677669895098E-3},{"$f":"MIN($S229/$B245,$S229-SUM($T245:T245))","v":5.6610677669895098E-3},{"$f":"MIN($S229/$B245,$S229-SUM($T245:U245))","v":5.6610677669895098E-3},{"$f":"MIN($S229/$B245,$S229-SUM($T245:V245))","v":5.6610677669895098E-3},{"$f":"MIN($S229/$B245,$S229-SUM($T245:W245))","v":5.6610677669895098E-3},{"$f":"MIN($S229/$B245,$S229-SUM($T245:X245))","v":5.6610677669895098E-3},{"$f":"MIN($S229/$B245,$S229-SUM($T245:Y245))","v":5.6610677669895098E-3},{"$f":"MIN($S229/$B245,$S229-SUM($T245:Z245))","v":5.6610677669895098E-3},{"$f":"MIN($S229/$B245,$S229-SUM($T245:AA245))","v":5.6610677669895098E-3},{"$f":"MIN($S229/$B245,$S229-SUM($T245:AB245))","v":5.6610677669895098E-3},{"$f":"MIN($S229/$B245,$S229-SUM($T245:AC245))","v":5.6610677669895098E-3},{"$f":"MIN($S229/$B245,$S229-SUM($T245:AD245))","v":5.6610677669895098E-3},{"$f":"MIN($S229/$B245,$S229-SUM($T245:AE245))","v":5.6610677669895098E-3},{"$f":"MIN($S229/$B245,$S229-SUM($T245:AF245))","v":5.6610677669895098E-3}]
[null,{"$f":"B245","v":60},2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$229/$B246","v":5.4877160638023299E-3},{"$f":"MIN($T229/$B246,$T229-SUM($U246:U246))","v":5.4877160638023299E-3},{"$f":"MIN($T229/$B246,$T229-SUM($U246:V246))","v":5.4877160638023299E-3},{"$f":"MIN($T229/$B246,$T229-SUM($U246:W246))","v":5.4877160638023299E-3},{"$f":"MIN($T229/$B246,$T229-SUM($U246:X246))","v":5.4877160638023299E-3},{"$f":"MIN($T229/$B246,$T229-SUM($U246:Y246))","v":5.4877160638023299E-3},{"$f":"MIN($T229/$B246,$T229-SUM($U246:Z246))","v":5.4877160638023299E-3},{"$f":"MIN($T229/$B246,$T229-SUM($U246:AA246))","v":5.4877160638023299E-3},{"$f":"MIN($T229/$B246,$T229-SUM($U246:AB246))","v":5.4877160638023299E-3},{"$f":"MIN($T229/$B246,$T229-SUM($U246:AC246))","v":5.4877160638023299E-3},{"$f":"MIN($T229/$B246,$T229-SUM($U246:AD246))","v":5.4877160638023299E-3},{"$f":"MIN($T229/$B246,$T229-SUM($U246:AE246))","v":5.4877160638023299E-3},{"$f":"MIN($T229/$B246,$T229-SUM($U246:AF246))","v":5.4877160638023299E-3}]
[null,{"$f":"B246","v":60},2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$229/$B247","v":5.6346495927262477E-3},{"$f":"MIN($U229/$B247,$U229-SUM($V247:V247))","v":5.6346495927262477E-3},{"$f":"MIN($U229/$B247,$U229-SUM($V247:W247))","v":5.6346495927262477E-3},{"$f":"MIN($U229/$B247,$U229-SUM($V247:X247))","v":5.6346495927262477E-3},{"$f":"MIN($U229/$B247,$U229-SUM($V247:Y247))","v":5.6346495927262477E-3},{"$f":"MIN($U229/$B247,$U229-SUM($V247:Z247))","v":5.6346495927262477E-3},{"$f":"MIN($U229/$B247,$U229-SUM($V247:AA247))","v":5.6346495927262477E-3},{"$f":"MIN($U229/$B247,$U229-SUM($V247:AB247))","v":5.6346495927262477E-3},{"$f":"MIN($U229/$B247,$U229-SUM($V247:AC247))","v":5.6346495927262477E-3},{"$f":"MIN($U229/$B247,$U229-SUM($V247:AD247))","v":5.6346495927262477E-3},{"$f":"MIN($U229/$B247,$U229-SUM($V247:AE247))","v":5.6346495927262477E-3},{"$f":"MIN($U229/$B247,$U229-SUM($V247:AF247))","v":5.6346495927262477E-3}]
[null,{"$f":"B247","v":60},2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$229/$B248","v":5.3379381469213323E-3},{"$f":"MIN($V229/$B248,$V229-SUM($W248:W248))","v":5.3379381469213323E-3},{"$f":"MIN($V229/$B248,$V229-SUM($W248:X248))","v":5.3379381469213323E-3},{"$f":"MIN($V229/$B248,$V229-SUM($W248:Y248))","v":5.3379381469213323E-3},{"$f":"MIN($V229/$B248,$V229-SUM($W248:Z248))","v":5.3379381469213323E-3},{"$f":"MIN($V229/$B248,$V229-SUM($W248:AA248))","v":5.3379381469213323E-3},{"$f":"MIN($V229/$B248,$V229-SUM($W248:AB248))","v":5.3379381469213323E-3},{"$f":"MIN($V229/$B248,$V229-SUM($W248:AC248))","v":5.3379381469213323E-3},{"$f":"MIN($V229/$B248,$V229-SUM($W248:AD248))","v":5.3379381469213323E-3},{"$f":"MIN($V229/$B248,$V229-SUM($W248:AE248))","v":5.3379381469213323E-3},{"$f":"MIN($V229/$B248,$V229-SUM($W248:AF248))","v":5.3379381469213323E-3}]
[null,{"$f":"B248","v":60},2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$229/$B249","v":5.0487701569193301E-3},{"$f":"MIN($W229/$B249,$W229-SUM($X249:X249))","v":5.0487701569193301E-3},{"$f":"MIN($W229/$B249,$W229-SUM($X249:Y249))","v":5.0487701569193301E-3},{"$f":"MIN($W229/$B249,$W229-SUM($X249:Z249))","v":5.0487701569193301E-3},{"$f":"MIN($W229/$B249,$W229-SUM($X249:AA249))","v":5.0487701569193301E-3},{"$f":"MIN($W229/$B249,$W229-SUM($X249:AB249))","v":5.0487701569193301E-3},{"$f":"MIN($W229/$B249,$W229-SUM($X249:AC249))","v":5.0487701569193301E-3},{"$f":"MIN($W229/$B249,$W229-SUM($X249:AD249))","v":5.0487701569193301E-3},{"$f":"MIN($W229/$B249,$W229-SUM($X249:AE249))","v":5.0487701569193301E-3},{"$f":"MIN($W229/$B249,$W229-SUM($X249:AF249))","v":5.0487701569193301E-3}]
[null,null,"Total",{"$f":"SUM(D230:D244)","v":0},0,0,0,1.9960053463505964E-4,1.1232379455878088E-3,2.6304611889478983E-3,4.284353443860656E-3,6.0264803778955368E-3,7.5766936225439467E-3,1.0947087122062485E-2,1.7962091164393654E-2,2.3011544553759439E-2,2.9535316307221397E-2,4.2245629890328075E-2,{"$f":"SUM(S230:S244)","v":4.8432171719972793E-2},{"$f":"SUM(T230:T244)","v":4.8432171719972793E-2},{"$f":"SUM(U230:U244)","v":4.8432171719972793E-2},{"$f":"SUM(V230:V244)","v":4.8432171719972793E-2},{"$f":"SUM(W230:W244)","v":4.8432171719972793E-2},{"$f":"SUM(X230:X244)","v":4.8432171719972793E-2},4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2]
[]
[{"$f":"A143","v":"Supply Regulators/Valve Stations"},null,{"$f":"B143","v":50}]
[null,null,"Capex",{"$f":"D143+D109","v":1.9260857387408217},{"$f":"E143+E109","v":0.99924242160398347},0.28479279657331807,8.7824727414020991,0.71019263254562603,1.7019861480216605,1.7964872350118297,0.85184212561419526,1.4188234065501966,2.1306645903785411,{"$f":"N143+N109+N127","v":5.5863009882148722},1.368652438017141,0.38727664686631524,1.22372105618452,0.40144642479035769,{"$f":"S143","v":3.5819376469362174},5.4914370220546704,7.6607514701202879,4.7037949387888762,2.7492717344699016,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"D45","v":50},1998,{"$f":"0.5*D$253/$B254","v":1.9260857387408216E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:D254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:E254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:F254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:G254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:H254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:I254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:J254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:K254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:L254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:M254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:N254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:O254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:P254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:Q254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:R254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:S254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:T254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:U254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:V254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:W254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:X254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:Y254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:Z254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:AA254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:AB254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:AC254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:AD254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:AE254))","v":3.8521714774816432E-2},{"$f":"MIN($D253/$B254,$D253-SUM($D254:AF254))","v":3.8521714774816432E-2}]
[null,{"$f":"B254","v":50},1999,null,{"$f":"0.5*E$253/$B255","v":9.9924242160398351E-3},{"$f":"MIN($E253/$B255,$E253-SUM($E255:E255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:F255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:G255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:H255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:I255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:J255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:K255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:L255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:M255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:N255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:O255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:P255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:Q255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:R255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:S255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:T255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:U255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:V255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:W255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:X255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:Y255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:Z255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:AA255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:AB255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:AC255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:AD255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:AE255))","v":1.998484843207967E-2},{"$f":"MIN($E253/$B255,$E253-SUM($E255:AF255))","v":1.998484843207967E-2}]
[null,{"$f":"B255","v":50},2000,null,null,{"$f":"0.5*F$253/$B256","v":2.8479279657331806E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:F256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:G256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:H256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:I256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:J256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:K256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:L256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:M256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:N256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:O256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:P256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:Q256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:R256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:S256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:T256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:U256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:V256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:W256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:X256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:Y256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:Z256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:AA256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:AB256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:AC256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:AD256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:AE256))","v":5.6958559314663612E-3},{"$f":"MIN($F253/$B256,$F253-SUM($F256:AF256))","v":5.6958559314663612E-3}]
[null,{"$f":"B256","v":50},2001,null,null,null,{"$f":"0.5*G$253/$B257","v":8.7824727414020989E-2},{"$f":"MIN($G253/$B257,$G253-SUM($G257:G257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:H257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:I257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:J257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:K257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:L257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:M257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:N257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:O257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:P257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:Q257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:R257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:S257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:T257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:U257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:V257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:W257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:X257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:Y257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:Z257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:AA257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:AB257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:AC257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:AD257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:AE257))","v":0.17564945482804198},{"$f":"MIN($G253/$B257,$G253-SUM($G257:AF257))","v":0.17564945482804198}]
[null,{"$f":"B257","v":50},2002,null,null,null,null,{"$f":"0.5*H$253/$B258","v":7.1019263254562606E-3},{"$f":"MIN($H253/$B258,$H253-SUM($H258:H258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:I258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:J258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:K258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:L258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:M258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:N258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:O258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:P258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:Q258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:R258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:S258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:T258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:U258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:V258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:W258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:X258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:Y258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:Z258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:AA258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:AB258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:AC258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:AD258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:AE258))","v":1.4203852650912521E-2},{"$f":"MIN($H253/$B258,$H253-SUM($H258:AF258))","v":1.4203852650912521E-2}]
[null,{"$f":"E45","v":50},2003,null,null,null,null,null,{"$f":"0.5*I$253/$B259","v":1.7019861480216603E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:I259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:J259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:K259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:L259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:M259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:N259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:O259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:P259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:Q259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:R259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:S259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:T259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:U259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:V259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:W259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:X259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:Y259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:Z259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:AA259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:AB259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:AC259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:AD259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:AE259))","v":3.4039722960433207E-2},{"$f":"MIN($I253/$B259,$I253-SUM($I259:AF259))","v":3.4039722960433207E-2}]
[null,{"$f":"B259","v":50},2004,null,null,null,null,null,null,{"$f":"0.5*J$253/$B260","v":1.7964872350118299E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:J260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:K260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:L260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:M260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:N260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:O260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:P260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:Q260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:R260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:S260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:T260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:U260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:V260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:W260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:X260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:Y260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:Z260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:AA260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:AB260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:AC260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:AD260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:AE260))","v":3.5929744700236597E-2},{"$f":"MIN($J253/$B260,$J253-SUM($J260:AF260))","v":3.5929744700236597E-2}]
[null,{"$f":"B260","v":50},2005,null,null,null,null,null,null,null,{"$f":"0.5*K$253/$B261","v":8.5184212561419531E-3},{"$f":"MIN($K253/$B261,$K253-SUM($K261:K261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:L261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:M261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:N261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:O261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:P261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:Q261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:R261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:S261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:T261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:U261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:V261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:W261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:X261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:Y261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:Z261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:AA261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:AB261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:AC261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:AD261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:AE261))","v":1.7036842512283906E-2},{"$f":"MIN($K253/$B261,$K253-SUM($K261:AF261))","v":1.7036842512283906E-2}]
[null,{"$f":"B261","v":50},2006,null,null,null,null,null,null,null,null,{"$f":"0.5*L$253/$B262","v":1.4188234065501966E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:L262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:M262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:N262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:O262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:P262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:Q262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:R262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:S262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:T262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:U262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:V262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:W262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:X262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:Y262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:Z262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:AA262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:AB262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:AC262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:AD262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:AE262))","v":2.8376468131003932E-2},{"$f":"MIN($L253/$B262,$L253-SUM($L262:AF262))","v":2.8376468131003932E-2}]
[null,{"$f":"B262","v":50},2007,null,null,null,null,null,null,null,null,null,{"$f":"0.5*M$253/$B263","v":2.130664590378541E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:M263))","v":4.261329180757082E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:N263))","v":4.261329180757082E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:O263))","v":4.261329180757082E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:P263))","v":4.261329180757082E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:Q263))","v":4.261329180757082E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:R263))","v":4.261329180757082E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:S263))","v":4.261329180757082E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:T263))","v":4.261329180757082E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:U263))","v":4.261329180757082E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:V263))","v":4.261329180757082E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:W263))","v":4.261329180757082E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:X263))","v":4.261329180757082E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:Y263))","v":4.261329180757082E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:Z263))","v":4.261329180757082E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:AA263))","v":4.261329180757082E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:AB263))","v":4.261329180757082E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:AC263))","v":4.261329180757082E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:AD263))","v":4.261329180757082E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:AE263))","v":4.261329180757082E-2},{"$f":"MIN($M253/$B263,$M253-SUM($M263:AF263))","v":4.261329180757082E-2}]
[null,{"$f":"F45","v":50},2008,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*N$253/$B264+0.5*N127/B264","v":9.2082247767810904E-2},{"$f":"MIN($N253/$B264, $N253-SUM($N264:N264))","v":0.11172601976429744},{"$f":"MIN($N253/$B264, $N253-SUM($N264:O264))","v":0.11172601976429744},{"$f":"MIN($N253/$B264, $N253-SUM($N264:P264))","v":0.11172601976429744},{"$f":"MIN($N253/$B264, $N253-SUM($N264:Q264))","v":0.11172601976429744},{"$f":"MIN($N253/$B264, $N253-SUM($N264:R264))","v":0.11172601976429744},{"$f":"MIN($N253/$B264, $N253-SUM($N264:S264))","v":0.11172601976429744},{"$f":"MIN($N253/$B264, $N253-SUM($N264:T264))","v":0.11172601976429744},{"$f":"MIN($N253/$B264, $N253-SUM($N264:U264))","v":0.11172601976429744},{"$f":"MIN($N253/$B264, $N253-SUM($N264:V264))","v":0.11172601976429744},{"$f":"MIN($N253/$B264, $N253-SUM($N264:W264))","v":0.11172601976429744},{"$f":"MIN($N253/$B264, $N253-SUM($N264:X264))","v":0.11172601976429744},{"$f":"MIN($N253/$B264, $N253-SUM($N264:Y264))","v":0.11172601976429744},{"$f":"MIN($N253/$B264, $N253-SUM($N264:Z264))","v":0.11172601976429744},{"$f":"MIN($N253/$B264, $N253-SUM($N264:AA264))","v":0.11172601976429744},{"$f":"MIN($N253/$B264, $N253-SUM($N264:AB264))","v":0.11172601976429744},{"$f":"MIN($N253/$B264, $N253-SUM($N264:AC264))","v":0.11172601976429744},{"$f":"MIN($N253/$B264, $N253-SUM($N264:AD264))","v":0.11172601976429744},{"$f":"MIN($N253/$B264, $N253-SUM($N264:AE264))","v":0.11172601976429744},{"$f":"MIN($N253/$B264, $N253-SUM($N264:AF264))","v":0.11172601976429744}]
[null,{"$f":"B264","v":50},2009,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*O$253/$B265","v":1.368652438017141E-2},{"$f":"MIN($O253/$B265,$O253-SUM($O265:O265))","v":2.737304876034282E-2},{"$f":"MIN($O253/$B265,$O253-SUM($O265:P265))","v":2.737304876034282E-2},{"$f":"MIN($O253/$B265,$O253-SUM($O265:Q265))","v":2.737304876034282E-2},{"$f":"MIN($O253/$B265,$O253-SUM($O265:R265))","v":2.737304876034282E-2},{"$f":"MIN($O253/$B265,$O253-SUM($O265:S265))","v":2.737304876034282E-2},{"$f":"MIN($O253/$B265,$O253-SUM($O265:T265))","v":2.737304876034282E-2},{"$f":"MIN($O253/$B265,$O253-SUM($O265:U265))","v":2.737304876034282E-2},{"$f":"MIN($O253/$B265,$O253-SUM($O265:V265))","v":2.737304876034282E-2},{"$f":"MIN($O253/$B265,$O253-SUM($O265:W265))","v":2.737304876034282E-2},{"$f":"MIN($O253/$B265,$O253-SUM($O265:X265))","v":2.737304876034282E-2},{"$f":"MIN($O253/$B265,$O253-SUM($O265:Y265))","v":2.737304876034282E-2},{"$f":"MIN($O253/$B265,$O253-SUM($O265:Z265))","v":2.737304876034282E-2},{"$f":"MIN($O253/$B265,$O253-SUM($O265:AA265))","v":2.737304876034282E-2},{"$f":"MIN($O253/$B265,$O253-SUM($O265:AB265))","v":2.737304876034282E-2},{"$f":"MIN($O253/$B265,$O253-SUM($O265:AC265))","v":2.737304876034282E-2},{"$f":"MIN($O253/$B265,$O253-SUM($O265:AD265))","v":2.737304876034282E-2},{"$f":"MIN($O253/$B265,$O253-SUM($O265:AE265))","v":2.737304876034282E-2},{"$f":"MIN($O253/$B265,$O253-SUM($O265:AF265))","v":2.737304876034282E-2}]
[null,{"$f":"B265","v":50},2010,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*P$253/$B266","v":3.8727664686631523E-3},{"$f":"MIN($P253/$B266,$P253-SUM($P266:P266))","v":7.7455329373263045E-3},{"$f":"MIN($P253/$B266,$P253-SUM($P266:Q266))","v":7.7455329373263045E-3},{"$f":"MIN($P253/$B266,$P253-SUM($P266:R266))","v":7.7455329373263045E-3},{"$f":"MIN($P253/$B266,$P253-SUM($P266:S266))","v":7.7455329373263045E-3},{"$f":"MIN($P253/$B266,$P253-SUM($P266:T266))","v":7.7455329373263045E-3},{"$f":"MIN($P253/$B266,$P253-SUM($P266:U266))","v":7.7455329373263045E-3},{"$f":"MIN($P253/$B266,$P253-SUM($P266:V266))","v":7.7455329373263045E-3},{"$f":"MIN($P253/$B266,$P253-SUM($P266:W266))","v":7.7455329373263045E-3},{"$f":"MIN($P253/$B266,$P253-SUM($P266:X266))","v":7.7455329373263045E-3},{"$f":"MIN($P253/$B266,$P253-SUM($P266:Y266))","v":7.7455329373263045E-3},{"$f":"MIN($P253/$B266,$P253-SUM($P266:Z266))","v":7.7455329373263045E-3},{"$f":"MIN($P253/$B266,$P253-SUM($P266:AA266))","v":7.7455329373263045E-3},{"$f":"MIN($P253/$B266,$P253-SUM($P266:AB266))","v":7.7455329373263045E-3},{"$f":"MIN($P253/$B266,$P253-SUM($P266:AC266))","v":7.7455329373263045E-3},{"$f":"MIN($P253/$B266,$P253-SUM($P266:AD266))","v":7.7455329373263045E-3},{"$f":"MIN($P253/$B266,$P253-SUM($P266:AE266))","v":7.7455329373263045E-3},{"$f":"MIN($P253/$B266,$P253-SUM($P266:AF266))","v":7.7455329373263045E-3}]
[null,{"$f":"B266","v":50},2011,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*Q$253/$B267","v":1.2237210561845201E-2},{"$f":"MIN($Q253/$B267,$Q253-SUM($Q267:Q267))","v":2.4474421123690401E-2},{"$f":"MIN($Q253/$B267,$Q253-SUM($Q267:R267))","v":2.4474421123690401E-2},{"$f":"MIN($Q253/$B267,$Q253-SUM($Q267:S267))","v":2.4474421123690401E-2},{"$f":"MIN($Q253/$B267,$Q253-SUM($Q267:T267))","v":2.4474421123690401E-2},{"$f":"MIN($Q253/$B267,$Q253-SUM($Q267:U267))","v":2.4474421123690401E-2},{"$f":"MIN($Q253/$B267,$Q253-SUM($Q267:V267))","v":2.4474421123690401E-2},{"$f":"MIN($Q253/$B267,$Q253-SUM($Q267:W267))","v":2.4474421123690401E-2},{"$f":"MIN($Q253/$B267,$Q253-SUM($Q267:X267))","v":2.4474421123690401E-2},{"$f":"MIN($Q253/$B267,$Q253-SUM($Q267:Y267))","v":2.4474421123690401E-2},{"$f":"MIN($Q253/$B267,$Q253-SUM($Q267:Z267))","v":2.4474421123690401E-2},{"$f":"MIN($Q253/$B267,$Q253-SUM($Q267:AA267))","v":2.4474421123690401E-2},{"$f":"MIN($Q253/$B267,$Q253-SUM($Q267:AB267))","v":2.4474421123690401E-2},{"$f":"MIN($Q253/$B267,$Q253-SUM($Q267:AC267))","v":2.4474421123690401E-2},{"$f":"MIN($Q253/$B267,$Q253-SUM($Q267:AD267))","v":2.4474421123690401E-2},{"$f":"MIN($Q253/$B267,$Q253-SUM($Q267:AE267))","v":2.4474421123690401E-2},{"$f":"MIN($Q253/$B267,$Q253-SUM($Q267:AF267))","v":2.4474421123690401E-2}]
[null,{"$f":"B267","v":50},2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*R$253/$B268","v":4.0144642479035767E-3},{"$f":"MIN($R253/$B268,$R253-SUM($R268:R268))","v":8.0289284958071534E-3},{"$f":"MIN($R253/$B268,$R253-SUM($R268:S268))","v":8.0289284958071534E-3},{"$f":"MIN($R253/$B268,$R253-SUM($R268:T268))","v":8.0289284958071534E-3},{"$f":"MIN($R253/$B268,$R253-SUM($R268:U268))","v":8.0289284958071534E-3},{"$f":"MIN($R253/$B268,$R253-SUM($R268:V268))","v":8.0289284958071534E-3},{"$f":"MIN($R253/$B268,$R253-SUM($R268:W268))","v":8.0289284958071534E-3},{"$f":"MIN($R253/$B268,$R253-SUM($R268:X268))","v":8.0289284958071534E-3},{"$f":"MIN($R253/$B268,$R253-SUM($R268:Y268))","v":8.0289284958071534E-3},{"$f":"MIN($R253/$B268,$R253-SUM($R268:Z268))","v":8.0289284958071534E-3},{"$f":"MIN($R253/$B268,$R253-SUM($R268:AA268))","v":8.0289284958071534E-3},{"$f":"MIN($R253/$B268,$R253-SUM($R268:AB268))","v":8.0289284958071534E-3},{"$f":"MIN($R253/$B268,$R253-SUM($R268:AC268))","v":8.0289284958071534E-3},{"$f":"MIN($R253/$B268,$R253-SUM($R268:AD268))","v":8.0289284958071534E-3},{"$f":"MIN($R253/$B268,$R253-SUM($R268:AE268))","v":8.0289284958071534E-3},{"$f":"MIN($R253/$B268,$R253-SUM($R268:AF268))","v":8.0289284958071534E-3}]
[null,{"$f":"G45","v":50},2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$253/$B269","v":7.1638752938724348E-2},{"$f":"MIN($S253/$B269,$S253-SUM($T269:T269))","v":7.1638752938724348E-2},{"$f":"MIN($S253/$B269,$S253-SUM($T269:U269))","v":7.1638752938724348E-2},{"$f":"MIN($S253/$B269,$S253-SUM($T269:V269))","v":7.1638752938724348E-2},{"$f":"MIN($S253/$B269,$S253-SUM($T269:W269))","v":7.1638752938724348E-2},{"$f":"MIN($S253/$B269,$S253-SUM($T269:X269))","v":7.1638752938724348E-2},{"$f":"MIN($S253/$B269,$S253-SUM($T269:Y269))","v":7.1638752938724348E-2},{"$f":"MIN($S253/$B269,$S253-SUM($T269:Z269))","v":7.1638752938724348E-2},{"$f":"MIN($S253/$B269,$S253-SUM($T269:AA269))","v":7.1638752938724348E-2},{"$f":"MIN($S253/$B269,$S253-SUM($T269:AB269))","v":7.1638752938724348E-2},{"$f":"MIN($S253/$B269,$S253-SUM($T269:AC269))","v":7.1638752938724348E-2},{"$f":"MIN($S253/$B269,$S253-SUM($T269:AD269))","v":7.1638752938724348E-2},{"$f":"MIN($S253/$B269,$S253-SUM($T269:AE269))","v":7.1638752938724348E-2},{"$f":"MIN($S253/$B269,$S253-SUM($T269:AF269))","v":7.1638752938724348E-2}]
[null,{"$f":"B269","v":50},2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$253/$B270","v":0.10982874044109341},{"$f":"MIN($T253/$B270,$T253-SUM($U270:U270))","v":0.10982874044109341},{"$f":"MIN($T253/$B270,$T253-SUM($U270:V270))","v":0.10982874044109341},{"$f":"MIN($T253/$B270,$T253-SUM($U270:W270))","v":0.10982874044109341},{"$f":"MIN($T253/$B270,$T253-SUM($U270:X270))","v":0.10982874044109341},{"$f":"MIN($T253/$B270,$T253-SUM($U270:Y270))","v":0.10982874044109341},{"$f":"MIN($T253/$B270,$T253-SUM($U270:Z270))","v":0.10982874044109341},{"$f":"MIN($T253/$B270,$T253-SUM($U270:AA270))","v":0.10982874044109341},{"$f":"MIN($T253/$B270,$T253-SUM($U270:AB270))","v":0.10982874044109341},{"$f":"MIN($T253/$B270,$T253-SUM($U270:AC270))","v":0.10982874044109341},{"$f":"MIN($T253/$B270,$T253-SUM($U270:AD270))","v":0.10982874044109341},{"$f":"MIN($T253/$B270,$T253-SUM($U270:AE270))","v":0.10982874044109341},{"$f":"MIN($T253/$B270,$T253-SUM($U270:AF270))","v":0.10982874044109341}]
[null,{"$f":"B270","v":50},2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$253/$B271","v":0.15321502940240575},{"$f":"MIN($U253/$B271,$U253-SUM($V271:V271))","v":0.15321502940240575},{"$f":"MIN($U253/$B271,$U253-SUM($V271:W271))","v":0.15321502940240575},{"$f":"MIN($U253/$B271,$U253-SUM($V271:X271))","v":0.15321502940240575},{"$f":"MIN($U253/$B271,$U253-SUM($V271:Y271))","v":0.15321502940240575},{"$f":"MIN($U253/$B271,$U253-SUM($V271:Z271))","v":0.15321502940240575},{"$f":"MIN($U253/$B271,$U253-SUM($V271:AA271))","v":0.15321502940240575},{"$f":"MIN($U253/$B271,$U253-SUM($V271:AB271))","v":0.15321502940240575},{"$f":"MIN($U253/$B271,$U253-SUM($V271:AC271))","v":0.15321502940240575},{"$f":"MIN($U253/$B271,$U253-SUM($V271:AD271))","v":0.15321502940240575},{"$f":"MIN($U253/$B271,$U253-SUM($V271:AE271))","v":0.15321502940240575},{"$f":"MIN($U253/$B271,$U253-SUM($V271:AF271))","v":0.15321502940240575}]
[null,{"$f":"B271","v":50},2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$253/$B272","v":9.4075898775777531E-2},{"$f":"MIN($V253/$B272,$V253-SUM($W272:W272))","v":9.4075898775777531E-2},{"$f":"MIN($V253/$B272,$V253-SUM($W272:X272))","v":9.4075898775777531E-2},{"$f":"MIN($V253/$B272,$V253-SUM($W272:Y272))","v":9.4075898775777531E-2},{"$f":"MIN($V253/$B272,$V253-SUM($W272:Z272))","v":9.4075898775777531E-2},{"$f":"MIN($V253/$B272,$V253-SUM($W272:AA272))","v":9.4075898775777531E-2},{"$f":"MIN($V253/$B272,$V253-SUM($W272:AB272))","v":9.4075898775777531E-2},{"$f":"MIN($V253/$B272,$V253-SUM($W272:AC272))","v":9.4075898775777531E-2},{"$f":"MIN($V253/$B272,$V253-SUM($W272:AD272))","v":9.4075898775777531E-2},{"$f":"MIN($V253/$B272,$V253-SUM($W272:AE272))","v":9.4075898775777531E-2},{"$f":"MIN($V253/$B272,$V253-SUM($W272:AF272))","v":9.4075898775777531E-2}]
[null,{"$f":"B272","v":50},2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$253/$B273","v":5.4985434689398031E-2},{"$f":"MIN($W253/$B273,$W253-SUM($X273:X273))","v":5.4985434689398031E-2},{"$f":"MIN($W253/$B273,$W253-SUM($X273:Y273))","v":5.4985434689398031E-2},{"$f":"MIN($W253/$B273,$W253-SUM($X273:Z273))","v":5.4985434689398031E-2},{"$f":"MIN($W253/$B273,$W253-SUM($X273:AA273))","v":5.4985434689398031E-2},{"$f":"MIN($W253/$B273,$W253-SUM($X273:AB273))","v":5.4985434689398031E-2},{"$f":"MIN($W253/$B273,$W253-SUM($X273:AC273))","v":5.4985434689398031E-2},{"$f":"MIN($W253/$B273,$W253-SUM($X273:AD273))","v":5.4985434689398031E-2},{"$f":"MIN($W253/$B273,$W253-SUM($X273:AE273))","v":5.4985434689398031E-2},{"$f":"MIN($W253/$B273,$W253-SUM($X273:AF273))","v":5.4985434689398031E-2}]
[null,null,"Total",{"$f":"SUM(D254:D268)","v":1.9260857387408216E-2},4.851413899085627E-2,6.1354491172629283E-2,0.15202714655238345,0.2469538002918607,0.27107558809753357,0.30606032192786847,0.3325436155341287,0.35525027085577265,0.39074515082506001,0.50413404449665633,0.53746434087331429,0.55502363172214897,0.57113360875265728,0.58738528356240594,{"$f":"SUM(S254:S268)","v":0.59139974781030957},{"$f":"SUM(T254:T268)","v":0.59139974781030957},{"$f":"SUM(U254:U268)","v":0.59139974781030957},{"$f":"SUM(V254:V268)","v":0.59139974781030957},{"$f":"SUM(W254:W268)","v":0.59139974781030957},{"$f":"SUM(X254:X268)","v":0.59139974781030957},0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957]
[]
[{"$f":"A144","v":"Meters"},null,{"$f":"B144","v":25}]
[null,null,"Capex",{"$f":"D144+D110","v":3.8854761841756562},{"$f":"E144+E110","v":3.4803400123444166},7.8769478408817504,5.1856936042164801,5.5590224676252173,7.9775844897589376,8.7308311284586502,7.3657151168070296,4.9954828101886104,9.0289394835664272,{"$f":"N144+N110+N128","v":11.643068370715554},6.2561986708482156,7.4770890453024172,7.5442606677064852,12.175875890870378,{"$f":"S144","v":10.488379229272867},11.042588974026295,10.466748968791697,10.331639447114332,10.112308893308315,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"D46","v":20},1998,{"$f":"0.5*D$277/$B278","v":9.7136904604391408E-2},{"$f":"MIN($D277/$B278,$D277-SUM($D278:D278))","v":0.19427380920878282},{"$f":"MIN($D277/$B278,$D277-SUM($D278:E278))","v":0.19427380920878282},{"$f":"MIN($D277/$B278,$D277-SUM($D278:F278))","v":0.19427380920878282},{"$f":"MIN($D277/$B278,$D277-SUM($D278:G278))","v":0.19427380920878282},{"$f":"MIN($D277/$B278,$D277-SUM($D278:H278))","v":0.19427380920878282},{"$f":"MIN($D277/$B278,$D277-SUM($D278:I278))","v":0.19427380920878282},{"$f":"MIN($D277/$B278,$D277-SUM($D278:J278))","v":0.19427380920878282},{"$f":"MIN($D277/$B278,$D277-SUM($D278:K278))","v":0.19427380920878282},{"$f":"MIN($D277/$B278,$D277-SUM($D278:L278))","v":0.19427380920878282},{"$f":"MIN($D277/$B278,$D277-SUM($D278:M278))","v":0.19427380920878282},{"$f":"MIN($D277/$B278,$D277-SUM($D278:N278))","v":0.19427380920878282},{"$f":"MIN($D277/$B278,$D277-SUM($D278:O278))","v":0.19427380920878282},{"$f":"MIN($D277/$B278,$D277-SUM($D278:P278))","v":0.19427380920878282},{"$f":"MIN($D277/$B278,$D277-SUM($D278:Q278))","v":0.19427380920878282},{"$f":"MIN($D277/$B278,$D277-SUM($D278:R278))","v":0.19427380920878282},{"$f":"MIN($D277/$B278,$D277-SUM($D278:S278))","v":0.19427380920878282},{"$f":"MIN($D277/$B278,$D277-SUM($D278:T278))","v":0.19427380920878282},{"$f":"MIN($D277/$B278,$D277-SUM($D278:U278))","v":0.19427380920878282},{"$f":"MIN($D277/$B278,$D277-SUM($D278:V278))","v":0.19427380920878282},{"$f":"MIN($D277/$B278,$D277-SUM($D278:W278))","v":9.7136904604389507E-2},{"$f":"MIN($D277/$B278,$D277-SUM($D278:X278))","v":0},{"$f":"MIN($D277/$B278,$D277-SUM($D278:Y278))","v":0},{"$f":"MIN($D277/$B278,$D277-SUM($D278:Z278))","v":0},{"$f":"MIN($D277/$B278,$D277-SUM($D278:AA278))","v":0},{"$f":"MIN($D277/$B278,$D277-SUM($D278:AB278))","v":0},{"$f":"MIN($D277/$B278,$D277-SUM($D278:AC278))","v":0},{"$f":"MIN($D277/$B278,$D277-SUM($D278:AD278))","v":0},{"$f":"MIN($D277/$B278,$D277-SUM($D278:AE278))","v":0},{"$f":"MIN($D277/$B278,$D277-SUM($D278:AF278))","v":0}]
[null,{"$f":"B278","v":20},1999,null,{"$f":"0.5*E$277/$B279","v":8.7008500308610418E-2},{"$f":"MIN($E277/$B279,$E277-SUM($E279:E279))","v":0.17401700061722084},{"$f":"MIN($E277/$B279,$E277-SUM($E279:F279))","v":0.17401700061722084},{"$f":"MIN($E277/$B279,$E277-SUM($E279:G279))","v":0.17401700061722084},{"$f":"MIN($E277/$B279,$E277-SUM($E279:H279))","v":0.17401700061722084},{"$f":"MIN($E277/$B279,$E277-SUM($E279:I279))","v":0.17401700061722084},{"$f":"MIN($E277/$B279,$E277-SUM($E279:J279))","v":0.17401700061722084},{"$f":"MIN($E277/$B279,$E277-SUM($E279:K279))","v":0.17401700061722084},{"$f":"MIN($E277/$B279,$E277-SUM($E279:L279))","v":0.17401700061722084},{"$f":"MIN($E277/$B279,$E277-SUM($E279:M279))","v":0.17401700061722084},{"$f":"MIN($E277/$B279,$E277-SUM($E279:N279))","v":0.17401700061722084},{"$f":"MIN($E277/$B279,$E277-SUM($E279:O279))","v":0.17401700061722084},{"$f":"MIN($E277/$B279,$E277-SUM($E279:P279))","v":0.17401700061722084},{"$f":"MIN($E277/$B279,$E277-SUM($E279:Q279))","v":0.17401700061722084},{"$f":"MIN($E277/$B279,$E277-SUM($E279:R279))","v":0.17401700061722084},{"$f":"MIN($E277/$B279,$E277-SUM($E279:S279))","v":0.17401700061722084},{"$f":"MIN($E277/$B279,$E277-SUM($E279:T279))","v":0.17401700061722084},{"$f":"MIN($E277/$B279,$E277-SUM($E279:U279))","v":0.17401700061722084},{"$f":"MIN($E277/$B279,$E277-SUM($E279:V279))","v":0.17401700061722084},{"$f":"MIN($E277/$B279,$E277-SUM($E279:W279))","v":0.17401700061722084},{"$f":"MIN($E277/$B279,$E277-SUM($E279:X279))","v":8.7008500308608738E-2},{"$f":"MIN($E277/$B279,$E277-SUM($E279:Y279))","v":0},{"$f":"MIN($E277/$B279,$E277-SUM($E279:Z279))","v":0},{"$f":"MIN($E277/$B279,$E277-SUM($E279:AA279))","v":0},{"$f":"MIN($E277/$B279,$E277-SUM($E279:AB279))","v":0},{"$f":"MIN($E277/$B279,$E277-SUM($E279:AC279))","v":0},{"$f":"MIN($E277/$B279,$E277-SUM($E279:AD279))","v":0},{"$f":"MIN($E277/$B279,$E277-SUM($E279:AE279))","v":0},{"$f":"MIN($E277/$B279,$E277-SUM($E279:AF279))","v":0}]
[null,{"$f":"B279","v":20},2000,null,null,{"$f":"0.5*F$277/$B280","v":0.19692369602204376},{"$f":"MIN($F277/$B280,$F277-SUM($F280:F280))","v":0.39384739204408753},{"$f":"MIN($F277/$B280,$F277-SUM($F280:G280))","v":0.39384739204408753},{"$f":"MIN($F277/$B280,$F277-SUM($F280:H280))","v":0.39384739204408753},{"$f":"MIN($F277/$B280,$F277-SUM($F280:I280))","v":0.39384739204408753},{"$f":"MIN($F277/$B280,$F277-SUM($F280:J280))","v":0.39384739204408753},{"$f":"MIN($F277/$B280,$F277-SUM($F280:K280))","v":0.39384739204408753},{"$f":"MIN($F277/$B280,$F277-SUM($F280:L280))","v":0.39384739204408753},{"$f":"MIN($F277/$B280,$F277-SUM($F280:M280))","v":0.39384739204408753},{"$f":"MIN($F277/$B280,$F277-SUM($F280:N280))","v":0.39384739204408753},{"$f":"MIN($F277/$B280,$F277-SUM($F280:O280))","v":0.39384739204408753},{"$f":"MIN($F277/$B280,$F277-SUM($F280:P280))","v":0.39384739204408753},{"$f":"MIN($F277/$B280,$F277-SUM($F280:Q280))","v":0.39384739204408753},{"$f":"MIN($F277/$B280,$F277-SUM($F280:R280))","v":0.39384739204408753},{"$f":"MIN($F277/$B280,$F277-SUM($F280:S280))","v":0.39384739204408753},{"$f":"MIN($F277/$B280,$F277-SUM($F280:T280))","v":0.39384739204408753},{"$f":"MIN($F277/$B280,$F277-SUM($F280:U280))","v":0.39384739204408753},{"$f":"MIN($F277/$B280,$F277-SUM($F280:V280))","v":0.39384739204408753},{"$f":"MIN($F277/$B280,$F277-SUM($F280:W280))","v":0.39384739204408753},{"$f":"MIN($F277/$B280,$F277-SUM($F280:X280))","v":0.39384739204408753},{"$f":"MIN($F277/$B280,$F277-SUM($F280:Y280))","v":0.19692369602203996},{"$f":"MIN($F277/$B280,$F277-SUM($F280:Z280))","v":0},{"$f":"MIN($F277/$B280,$F277-SUM($F280:AA280))","v":0},{"$f":"MIN($F277/$B280,$F277-SUM($F280:AB280))","v":0},{"$f":"MIN($F277/$B280,$F277-SUM($F280:AC280))","v":0},{"$f":"MIN($F277/$B280,$F277-SUM($F280:AD280))","v":0},{"$f":"MIN($F277/$B280,$F277-SUM($F280:AE280))","v":0},{"$f":"MIN($F277/$B280,$F277-SUM($F280:AF280))","v":0}]
[null,{"$f":"B280","v":20},2001,null,null,null,{"$f":"0.5*G$277/$B281","v":0.12964234010541201},{"$f":"MIN($G277/$B281,$G277-SUM($G281:G281))","v":0.25928468021082401},{"$f":"MIN($G277/$B281,$G277-SUM($G281:H281))","v":0.25928468021082401},{"$f":"MIN($G277/$B281,$G277-SUM($G281:I281))","v":0.25928468021082401},{"$f":"MIN($G277/$B281,$G277-SUM($G281:J281))","v":0.25928468021082401},{"$f":"MIN($G277/$B281,$G277-SUM($G281:K281))","v":0.25928468021082401},{"$f":"MIN($G277/$B281,$G277-SUM($G281:L281))","v":0.25928468021082401},{"$f":"MIN($G277/$B281,$G277-SUM($G281:M281))","v":0.25928468021082401},{"$f":"MIN($G277/$B281,$G277-SUM($G281:N281))","v":0.25928468021082401},{"$f":"MIN($G277/$B281,$G277-SUM($G281:O281))","v":0.25928468021082401},{"$f":"MIN($G277/$B281,$G277-SUM($G281:P281))","v":0.25928468021082401},{"$f":"MIN($G277/$B281,$G277-SUM($G281:Q281))","v":0.25928468021082401},{"$f":"MIN($G277/$B281,$G277-SUM($G281:R281))","v":0.25928468021082401},{"$f":"MIN($G277/$B281,$G277-SUM($G281:S281))","v":0.25928468021082401},{"$f":"MIN($G277/$B281,$G277-SUM($G281:T281))","v":0.25928468021082401},{"$f":"MIN($G277/$B281,$G277-SUM($G281:U281))","v":0.25928468021082401},{"$f":"MIN($G277/$B281,$G277-SUM($G281:V281))","v":0.25928468021082401},{"$f":"MIN($G277/$B281,$G277-SUM($G281:W281))","v":0.25928468021082401},{"$f":"MIN($G277/$B281,$G277-SUM($G281:X281))","v":0.25928468021082401},{"$f":"MIN($G277/$B281,$G277-SUM($G281:Y281))","v":0.25928468021082401},{"$f":"MIN($G277/$B281,$G277-SUM($G281:Z281))","v":0.12964234010541187},{"$f":"MIN($G277/$B281,$G277-SUM($G281:AA281))","v":0},{"$f":"MIN($G277/$B281,$G277-SUM($G281:AB281))","v":0},{"$f":"MIN($G277/$B281,$G277-SUM($G281:AC281))","v":0},{"$f":"MIN($G277/$B281,$G277-SUM($G281:AD281))","v":0},{"$f":"MIN($G277/$B281,$G277-SUM($G281:AE281))","v":0},{"$f":"MIN($G277/$B281,$G277-SUM($G281:AF281))","v":0}]
[null,{"$f":"B281","v":20},2002,null,null,null,null,{"$f":"0.5*H$277/$B282","v":0.13897556169063044},{"$f":"MIN($H277/$B282,$H277-SUM($H282:H282))","v":0.27795112338126088},{"$f":"MIN($H277/$B282,$H277-SUM($H282:I282))","v":0.27795112338126088},{"$f":"MIN($H277/$B282,$H277-SUM($H282:J282))","v":0.27795112338126088},{"$f":"MIN($H277/$B282,$H277-SUM($H282:K282))","v":0.27795112338126088},{"$f":"MIN($H277/$B282,$H277-SUM($H282:L282))","v":0.27795112338126088},{"$f":"MIN($H277/$B282,$H277-SUM($H282:M282))","v":0.27795112338126088},{"$f":"MIN($H277/$B282,$H277-SUM($H282:N282))","v":0.27795112338126088},{"$f":"MIN($H277/$B282,$H277-SUM($H282:O282))","v":0.27795112338126088},{"$f":"MIN($H277/$B282,$H277-SUM($H282:P282))","v":0.27795112338126088},{"$f":"MIN($H277/$B282,$H277-SUM($H282:Q282))","v":0.27795112338126088},{"$f":"MIN($H277/$B282,$H277-SUM($H282:R282))","v":0.27795112338126088},{"$f":"MIN($H277/$B282,$H277-SUM($H282:S282))","v":0.27795112338126088},{"$f":"MIN($H277/$B282,$H277-SUM($H282:T282))","v":0.27795112338126088},{"$f":"MIN($H277/$B282,$H277-SUM($H282:U282))","v":0.27795112338126088},{"$f":"MIN($H277/$B282,$H277-SUM($H282:V282))","v":0.27795112338126088},{"$f":"MIN($H277/$B282,$H277-SUM($H282:W282))","v":0.27795112338126088},{"$f":"MIN($H277/$B282,$H277-SUM($H282:X282))","v":0.27795112338126088},{"$f":"MIN($H277/$B282,$H277-SUM($H282:Y282))","v":0.27795112338126088},{"$f":"MIN($H277/$B282,$H277-SUM($H282:Z282))","v":0.27795112338126088},{"$f":"MIN($H277/$B282,$H277-SUM($H282:AA282))","v":0.13897556169063119},{"$f":"MIN($H277/$B282,$H277-SUM($H282:AB282))","v":0},{"$f":"MIN($H277/$B282,$H277-SUM($H282:AC282))","v":0},{"$f":"MIN($H277/$B282,$H277-SUM($H282:AD282))","v":0},{"$f":"MIN($H277/$B282,$H277-SUM($H282:AE282))","v":0},{"$f":"MIN($H277/$B282,$H277-SUM($H282:AF282))","v":0}]
[null,{"$f":"E46","v":20},2003,null,null,null,null,null,{"$f":"0.5*I$277/$B283","v":0.19943961224397344},{"$f":"MIN($I277/$B283,$I277-SUM($I283:I283))","v":0.39887922448794688},{"$f":"MIN($I277/$B283,$I277-SUM($I283:J283))","v":0.39887922448794688},{"$f":"MIN($I277/$B283,$I277-SUM($I283:K283))","v":0.39887922448794688},{"$f":"MIN($I277/$B283,$I277-SUM($I283:L283))","v":0.39887922448794688},{"$f":"MIN($I277/$B283,$I277-SUM($I283:M283))","v":0.39887922448794688},{"$f":"MIN($I277/$B283,$I277-SUM($I283:N283))","v":0.39887922448794688},{"$f":"MIN($I277/$B283,$I277-SUM($I283:O283))","v":0.39887922448794688},{"$f":"MIN($I277/$B283,$I277-SUM($I283:P283))","v":0.39887922448794688},{"$f":"MIN($I277/$B283,$I277-SUM($I283:Q283))","v":0.39887922448794688},{"$f":"MIN($I277/$B283,$I277-SUM($I283:R283))","v":0.39887922448794688},{"$f":"MIN($I277/$B283,$I277-SUM($I283:S283))","v":0.39887922448794688},{"$f":"MIN($I277/$B283,$I277-SUM($I283:T283))","v":0.39887922448794688},{"$f":"MIN($I277/$B283,$I277-SUM($I283:U283))","v":0.39887922448794688},{"$f":"MIN($I277/$B283,$I277-SUM($I283:V283))","v":0.39887922448794688},{"$f":"MIN($I277/$B283,$I277-SUM($I283:W283))","v":0.39887922448794688},{"$f":"MIN($I277/$B283,$I277-SUM($I283:X283))","v":0.39887922448794688},{"$f":"MIN($I277/$B283,$I277-SUM($I283:Y283))","v":0.39887922448794688},{"$f":"MIN($I277/$B283,$I277-SUM($I283:Z283))","v":0.39887922448794688},{"$f":"MIN($I277/$B283,$I277-SUM($I283:AA283))","v":0.39887922448794688},{"$f":"MIN($I277/$B283,$I277-SUM($I283:AB283))","v":0.19943961224396922},{"$f":"MIN($I277/$B283,$I277-SUM($I283:AC283))","v":0},{"$f":"MIN($I277/$B283,$I277-SUM($I283:AD283))","v":0},{"$f":"MIN($I277/$B283,$I277-SUM($I283:AE283))","v":0},{"$f":"MIN($I277/$B283,$I277-SUM($I283:AF283))","v":0}]
[null,{"$f":"B283","v":20},2004,null,null,null,null,null,null,{"$f":"0.5*J$277/$B284","v":0.21827077821146626},{"$f":"MIN($J277/$B284,$J277-SUM($J284:J284))","v":0.43654155642293252},{"$f":"MIN($J277/$B284,$J277-SUM($J284:K284))","v":0.43654155642293252},{"$f":"MIN($J277/$B284,$J277-SUM($J284:L284))","v":0.43654155642293252},{"$f":"MIN($J277/$B284,$J277-SUM($J284:M284))","v":0.43654155642293252},{"$f":"MIN($J277/$B284,$J277-SUM($J284:N284))","v":0.43654155642293252},{"$f":"MIN($J277/$B284,$J277-SUM($J284:O284))","v":0.43654155642293252},{"$f":"MIN($J277/$B284,$J277-SUM($J284:P284))","v":0.43654155642293252},{"$f":"MIN($J277/$B284,$J277-SUM($J284:Q284))","v":0.43654155642293252},{"$f":"MIN($J277/$B284,$J277-SUM($J284:R284))","v":0.43654155642293252},{"$f":"MIN($J277/$B284,$J277-SUM($J284:S284))","v":0.43654155642293252},{"$f":"MIN($J277/$B284,$J277-SUM($J284:T284))","v":0.43654155642293252},{"$f":"MIN($J277/$B284,$J277-SUM($J284:U284))","v":0.43654155642293252},{"$f":"MIN($J277/$B284,$J277-SUM($J284:V284))","v":0.43654155642293252},{"$f":"MIN($J277/$B284,$J277-SUM($J284:W284))","v":0.43654155642293252},{"$f":"MIN($J277/$B284,$J277-SUM($J284:X284))","v":0.43654155642293252},{"$f":"MIN($J277/$B284,$J277-SUM($J284:Y284))","v":0.43654155642293252},{"$f":"MIN($J277/$B284,$J277-SUM($J284:Z284))","v":0.43654155642293252},{"$f":"MIN($J277/$B284,$J277-SUM($J284:AA284))","v":0.43654155642293252},{"$f":"MIN($J277/$B284,$J277-SUM($J284:AB284))","v":0.43654155642293252},{"$f":"MIN($J277/$B284,$J277-SUM($J284:AC284))","v":0.21827077821146368},{"$f":"MIN($J277/$B284,$J277-SUM($J284:AD284))","v":0},{"$f":"MIN($J277/$B284,$J277-SUM($J284:AE284))","v":0},{"$f":"MIN($J277/$B284,$J277-SUM($J284:AF284))","v":0}]
[null,{"$f":"B284","v":20},2005,null,null,null,null,null,null,null,{"$f":"0.5*K$277/$B285","v":0.18414287792017575},{"$f":"MIN($K277/$B285,$K277-SUM($K285:K285))","v":0.3682857558403515},{"$f":"MIN($K277/$B285,$K277-SUM($K285:L285))","v":0.3682857558403515},{"$f":"MIN($K277/$B285,$K277-SUM($K285:M285))","v":0.3682857558403515},{"$f":"MIN($K277/$B285,$K277-SUM($K285:N285))","v":0.3682857558403515},{"$f":"MIN($K277/$B285,$K277-SUM($K285:O285))","v":0.3682857558403515},{"$f":"MIN($K277/$B285,$K277-SUM($K285:P285))","v":0.3682857558403515},{"$f":"MIN($K277/$B285,$K277-SUM($K285:Q285))","v":0.3682857558403515},{"$f":"MIN($K277/$B285,$K277-SUM($K285:R285))","v":0.3682857558403515},{"$f":"MIN($K277/$B285,$K277-SUM($K285:S285))","v":0.3682857558403515},{"$f":"MIN($K277/$B285,$K277-SUM($K285:T285))","v":0.3682857558403515},{"$f":"MIN($K277/$B285,$K277-SUM($K285:U285))","v":0.3682857558403515},{"$f":"MIN($K277/$B285,$K277-SUM($K285:V285))","v":0.3682857558403515},{"$f":"MIN($K277/$B285,$K277-SUM($K285:W285))","v":0.3682857558403515},{"$f":"MIN($K277/$B285,$K277-SUM($K285:X285))","v":0.3682857558403515},{"$f":"MIN($K277/$B285,$K277-SUM($K285:Y285))","v":0.3682857558403515},{"$f":"MIN($K277/$B285,$K277-SUM($K285:Z285))","v":0.3682857558403515},{"$f":"MIN($K277/$B285,$K277-SUM($K285:AA285))","v":0.3682857558403515},{"$f":"MIN($K277/$B285,$K277-SUM($K285:AB285))","v":0.3682857558403515},{"$f":"MIN($K277/$B285,$K277-SUM($K285:AC285))","v":0.3682857558403515},{"$f":"MIN($K277/$B285,$K277-SUM($K285:AD285))","v":0.18414287792017703},{"$f":"MIN($K277/$B285,$K277-SUM($K285:AE285))","v":0},{"$f":"MIN($K277/$B285,$K277-SUM($K285:AF285))","v":0}]
[null,{"$f":"B285","v":20},2006,null,null,null,null,null,null,null,null,{"$f":"0.5*L$277/$B286","v":0.12488707025471527},{"$f":"MIN($L277/$B286,$L277-SUM($L286:L286))","v":0.24977414050943053},{"$f":"MIN($L277/$B286,$L277-SUM($L286:M286))","v":0.24977414050943053},{"$f":"MIN($L277/$B286,$L277-SUM($L286:N286))","v":0.24977414050943053},{"$f":"MIN($L277/$B286,$L277-SUM($L286:O286))","v":0.24977414050943053},{"$f":"MIN($L277/$B286,$L277-SUM($L286:P286))","v":0.24977414050943053},{"$f":"MIN($L277/$B286,$L277-SUM($L286:Q286))","v":0.24977414050943053},{"$f":"MIN($L277/$B286,$L277-SUM($L286:R286))","v":0.24977414050943053},{"$f":"MIN($L277/$B286,$L277-SUM($L286:S286))","v":0.24977414050943053},{"$f":"MIN($L277/$B286,$L277-SUM($L286:T286))","v":0.24977414050943053},{"$f":"MIN($L277/$B286,$L277-SUM($L286:U286))","v":0.24977414050943053},{"$f":"MIN($L277/$B286,$L277-SUM($L286:V286))","v":0.24977414050943053},{"$f":"MIN($L277/$B286,$L277-SUM($L286:W286))","v":0.24977414050943053},{"$f":"MIN($L277/$B286,$L277-SUM($L286:X286))","v":0.24977414050943053},{"$f":"MIN($L277/$B286,$L277-SUM($L286:Y286))","v":0.24977414050943053},{"$f":"MIN($L277/$B286,$L277-SUM($L286:Z286))","v":0.24977414050943053},{"$f":"MIN($L277/$B286,$L277-SUM($L286:AA286))","v":0.24977414050943053},{"$f":"MIN($L277/$B286,$L277-SUM($L286:AB286))","v":0.24977414050943053},{"$f":"MIN($L277/$B286,$L277-SUM($L286:AC286))","v":0.24977414050943053},{"$f":"MIN($L277/$B286,$L277-SUM($L286:AD286))","v":0.24977414050943053},{"$f":"MIN($L277/$B286,$L277-SUM($L286:AE286))","v":0.12488707025471513},{"$f":"MIN($L277/$B286,$L277-SUM($L286:AF286))","v":0}]
[null,{"$f":"B286","v":20},2007,null,null,null,null,null,null,null,null,null,{"$f":"0.5*M$277/$B287","v":0.22572348708916068},{"$f":"MIN($M277/$B287,$M277-SUM($M287:M287))","v":0.45144697417832136},{"$f":"MIN($M277/$B287,$M277-SUM($M287:N287))","v":0.45144697417832136},{"$f":"MIN($M277/$B287,$M277-SUM($M287:O287))","v":0.45144697417832136},{"$f":"MIN($M277/$B287,$M277-SUM($M287:P287))","v":0.45144697417832136},{"$f":"MIN($M277/$B287,$M277-SUM($M287:Q287))","v":0.45144697417832136},{"$f":"MIN($M277/$B287,$M277-SUM($M287:R287))","v":0.45144697417832136},{"$f":"MIN($M277/$B287,$M277-SUM($M287:S287))","v":0.45144697417832136},{"$f":"MIN($M277/$B287,$M277-SUM($M287:T287))","v":0.45144697417832136},{"$f":"MIN($M277/$B287,$M277-SUM($M287:U287))","v":0.45144697417832136},{"$f":"MIN($M277/$B287,$M277-SUM($M287:V287))","v":0.45144697417832136},{"$f":"MIN($M277/$B287,$M277-SUM($M287:W287))","v":0.45144697417832136},{"$f":"MIN($M277/$B287,$M277-SUM($M287:X287))","v":0.45144697417832136},{"$f":"MIN($M277/$B287,$M277-SUM($M287:Y287))","v":0.45144697417832136},{"$f":"MIN($M277/$B287,$M277-SUM($M287:Z287))","v":0.45144697417832136},{"$f":"MIN($M277/$B287,$M277-SUM($M287:AA287))","v":0.45144697417832136},{"$f":"MIN($M277/$B287,$M277-SUM($M287:AB287))","v":0.45144697417832136},{"$f":"MIN($M277/$B287,$M277-SUM($M287:AC287))","v":0.45144697417832136},{"$f":"MIN($M277/$B287,$M277-SUM($M287:AD287))","v":0.45144697417832136},{"$f":"MIN($M277/$B287,$M277-SUM($M287:AE287))","v":0.45144697417832136},{"$f":"MIN($M277/$B287,$M277-SUM($M287:AF287))","v":0.22572348708916579}]
[null,{"$f":"F46","v":20},2008,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*N$277/$B288+0.5*N128/B288","v":0.29996205762586542},{"$f":"MIN($N277/$B288, $N277-SUM($N288:N288))","v":0.58215341853577773},{"$f":"MIN($N277/$B288, $N277-SUM($N288:O288))","v":0.58215341853577773},{"$f":"MIN($N277/$B288, $N277-SUM($N288:P288))","v":0.58215341853577773},{"$f":"MIN($N277/$B288, $N277-SUM($N288:Q288))","v":0.58215341853577773},{"$f":"MIN($N277/$B288, $N277-SUM($N288:R288))","v":0.58215341853577773},{"$f":"MIN($N277/$B288, $N277-SUM($N288:S288))","v":0.58215341853577773},{"$f":"MIN($N277/$B288, $N277-SUM($N288:T288))","v":0.58215341853577773},{"$f":"MIN($N277/$B288, $N277-SUM($N288:U288))","v":0.58215341853577773},{"$f":"MIN($N277/$B288, $N277-SUM($N288:V288))","v":0.58215341853577773},{"$f":"MIN($N277/$B288, $N277-SUM($N288:W288))","v":0.58215341853577773},{"$f":"MIN($N277/$B288, $N277-SUM($N288:X288))","v":0.58215341853577773},{"$f":"MIN($N277/$B288, $N277-SUM($N288:Y288))","v":0.58215341853577773},{"$f":"MIN($N277/$B288, $N277-SUM($N288:Z288))","v":0.58215341853577773},{"$f":"MIN($N277/$B288, $N277-SUM($N288:AA288))","v":0.58215341853577773},{"$f":"MIN($N277/$B288, $N277-SUM($N288:AB288))","v":0.58215341853577773},{"$f":"MIN($N277/$B288, $N277-SUM($N288:AC288))","v":0.58215341853577773},{"$f":"MIN($N277/$B288, $N277-SUM($N288:AD288))","v":0.58215341853577773},{"$f":"MIN($N277/$B288, $N277-SUM($N288:AE288))","v":0.58215341853577773},{"$f":"MIN($N277/$B288, $N277-SUM($N288:AF288))","v":0.58215341853577773}]
[null,{"$f":"B288","v":20},2009,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*O$277/$B289","v":0.15640496677120538},{"$f":"MIN($O277/$B289,$O277-SUM($O289:O289))","v":0.31280993354241077},{"$f":"MIN($O277/$B289,$O277-SUM($O289:P289))","v":0.31280993354241077},{"$f":"MIN($O277/$B289,$O277-SUM($O289:Q289))","v":0.31280993354241077},{"$f":"MIN($O277/$B289,$O277-SUM($O289:R289))","v":0.31280993354241077},{"$f":"MIN($O277/$B289,$O277-SUM($O289:S289))","v":0.31280993354241077},{"$f":"MIN($O277/$B289,$O277-SUM($O289:T289))","v":0.31280993354241077},{"$f":"MIN($O277/$B289,$O277-SUM($O289:U289))","v":0.31280993354241077},{"$f":"MIN($O277/$B289,$O277-SUM($O289:V289))","v":0.31280993354241077},{"$f":"MIN($O277/$B289,$O277-SUM($O289:W289))","v":0.31280993354241077},{"$f":"MIN($O277/$B289,$O277-SUM($O289:X289))","v":0.31280993354241077},{"$f":"MIN($O277/$B289,$O277-SUM($O289:Y289))","v":0.31280993354241077},{"$f":"MIN($O277/$B289,$O277-SUM($O289:Z289))","v":0.31280993354241077},{"$f":"MIN($O277/$B289,$O277-SUM($O289:AA289))","v":0.31280993354241077},{"$f":"MIN($O277/$B289,$O277-SUM($O289:AB289))","v":0.31280993354241077},{"$f":"MIN($O277/$B289,$O277-SUM($O289:AC289))","v":0.31280993354241077},{"$f":"MIN($O277/$B289,$O277-SUM($O289:AD289))","v":0.31280993354241077},{"$f":"MIN($O277/$B289,$O277-SUM($O289:AE289))","v":0.31280993354241077},{"$f":"MIN($O277/$B289,$O277-SUM($O289:AF289))","v":0.31280993354241077}]
[null,{"$f":"B289","v":20},2010,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*P$277/$B290","v":0.18692722613256044},{"$f":"MIN($P277/$B290,$P277-SUM($P290:P290))","v":0.37385445226512087},{"$f":"MIN($P277/$B290,$P277-SUM($P290:Q290))","v":0.37385445226512087},{"$f":"MIN($P277/$B290,$P277-SUM($P290:R290))","v":0.37385445226512087},{"$f":"MIN($P277/$B290,$P277-SUM($P290:S290))","v":0.37385445226512087},{"$f":"MIN($P277/$B290,$P277-SUM($P290:T290))","v":0.37385445226512087},{"$f":"MIN($P277/$B290,$P277-SUM($P290:U290))","v":0.37385445226512087},{"$f":"MIN($P277/$B290,$P277-SUM($P290:V290))","v":0.37385445226512087},{"$f":"MIN($P277/$B290,$P277-SUM($P290:W290))","v":0.37385445226512087},{"$f":"MIN($P277/$B290,$P277-SUM($P290:X290))","v":0.37385445226512087},{"$f":"MIN($P277/$B290,$P277-SUM($P290:Y290))","v":0.37385445226512087},{"$f":"MIN($P277/$B290,$P277-SUM($P290:Z290))","v":0.37385445226512087},{"$f":"MIN($P277/$B290,$P277-SUM($P290:AA290))","v":0.37385445226512087},{"$f":"MIN($P277/$B290,$P277-SUM($P290:AB290))","v":0.37385445226512087},{"$f":"MIN($P277/$B290,$P277-SUM($P290:AC290))","v":0.37385445226512087},{"$f":"MIN($P277/$B290,$P277-SUM($P290:AD290))","v":0.37385445226512087},{"$f":"MIN($P277/$B290,$P277-SUM($P290:AE290))","v":0.37385445226512087},{"$f":"MIN($P277/$B290,$P277-SUM($P290:AF290))","v":0.37385445226512087}]
[null,{"$f":"B290","v":20},2011,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*Q$277/$B291","v":0.18860651669266212},{"$f":"MIN($Q277/$B291,$Q277-SUM($Q291:Q291))","v":0.37721303338532425},{"$f":"MIN($Q277/$B291,$Q277-SUM($Q291:R291))","v":0.37721303338532425},{"$f":"MIN($Q277/$B291,$Q277-SUM($Q291:S291))","v":0.37721303338532425},{"$f":"MIN($Q277/$B291,$Q277-SUM($Q291:T291))","v":0.37721303338532425},{"$f":"MIN($Q277/$B291,$Q277-SUM($Q291:U291))","v":0.37721303338532425},{"$f":"MIN($Q277/$B291,$Q277-SUM($Q291:V291))","v":0.37721303338532425},{"$f":"MIN($Q277/$B291,$Q277-SUM($Q291:W291))","v":0.37721303338532425},{"$f":"MIN($Q277/$B291,$Q277-SUM($Q291:X291))","v":0.37721303338532425},{"$f":"MIN($Q277/$B291,$Q277-SUM($Q291:Y291))","v":0.37721303338532425},{"$f":"MIN($Q277/$B291,$Q277-SUM($Q291:Z291))","v":0.37721303338532425},{"$f":"MIN($Q277/$B291,$Q277-SUM($Q291:AA291))","v":0.37721303338532425},{"$f":"MIN($Q277/$B291,$Q277-SUM($Q291:AB291))","v":0.37721303338532425},{"$f":"MIN($Q277/$B291,$Q277-SUM($Q291:AC291))","v":0.37721303338532425},{"$f":"MIN($Q277/$B291,$Q277-SUM($Q291:AD291))","v":0.37721303338532425},{"$f":"MIN($Q277/$B291,$Q277-SUM($Q291:AE291))","v":0.37721303338532425},{"$f":"MIN($Q277/$B291,$Q277-SUM($Q291:AF291))","v":0.37721303338532425}]
[null,{"$f":"B291","v":20},2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*R$277/$B292","v":0.30439689727175945},{"$f":"MIN($R277/$B292,$R277-SUM($R292:R292))","v":0.6087937945435189},{"$f":"MIN($R277/$B292,$R277-SUM($R292:S292))","v":0.6087937945435189},{"$f":"MIN($R277/$B292,$R277-SUM($R292:T292))","v":0.6087937945435189},{"$f":"MIN($R277/$B292,$R277-SUM($R292:U292))","v":0.6087937945435189},{"$f":"MIN($R277/$B292,$R277-SUM($R292:V292))","v":0.6087937945435189},{"$f":"MIN($R277/$B292,$R277-SUM($R292:W292))","v":0.6087937945435189},{"$f":"MIN($R277/$B292,$R277-SUM($R292:X292))","v":0.6087937945435189},{"$f":"MIN($R277/$B292,$R277-SUM($R292:Y292))","v":0.6087937945435189},{"$f":"MIN($R277/$B292,$R277-SUM($R292:Z292))","v":0.6087937945435189},{"$f":"MIN($R277/$B292,$R277-SUM($R292:AA292))","v":0.6087937945435189},{"$f":"MIN($R277/$B292,$R277-SUM($R292:AB292))","v":0.6087937945435189},{"$f":"MIN($R277/$B292,$R277-SUM($R292:AC292))","v":0.6087937945435189},{"$f":"MIN($R277/$B292,$R277-SUM($R292:AD292))","v":0.6087937945435189},{"$f":"MIN($R277/$B292,$R277-SUM($R292:AE292))","v":0.6087937945435189},{"$f":"MIN($R277/$B292,$R277-SUM($R292:AF292))","v":0.6087937945435189}]
[null,{"$f":"G46","v":20},2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$277/$B293","v":0.52441896146364342},{"$f":"MIN($S277/$B293,$S277-SUM($T293:T293))","v":0.52441896146364342},{"$f":"MIN($S277/$B293,$S277-SUM($T293:U293))","v":0.52441896146364342},{"$f":"MIN($S277/$B293,$S277-SUM($T293:V293))","v":0.52441896146364342},{"$f":"MIN($S277/$B293,$S277-SUM($T293:W293))","v":0.52441896146364342},{"$f":"MIN($S277/$B293,$S277-SUM($T293:X293))","v":0.52441896146364342},{"$f":"MIN($S277/$B293,$S277-SUM($T293:Y293))","v":0.52441896146364342},{"$f":"MIN($S277/$B293,$S277-SUM($T293:Z293))","v":0.52441896146364342},{"$f":"MIN($S277/$B293,$S277-SUM($T293:AA293))","v":0.52441896146364342},{"$f":"MIN($S277/$B293,$S277-SUM($T293:AB293))","v":0.52441896146364342},{"$f":"MIN($S277/$B293,$S277-SUM($T293:AC293))","v":0.52441896146364342},{"$f":"MIN($S277/$B293,$S277-SUM($T293:AD293))","v":0.52441896146364342},{"$f":"MIN($S277/$B293,$S277-SUM($T293:AE293))","v":0.52441896146364342},{"$f":"MIN($S277/$B293,$S277-SUM($T293:AF293))","v":0.52441896146364342}]
[null,{"$f":"B293","v":20},2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$277/$B294","v":0.55212944870131475},{"$f":"MIN($T277/$B294,$T277-SUM($U294:U294))","v":0.55212944870131475},{"$f":"MIN($T277/$B294,$T277-SUM($U294:V294))","v":0.55212944870131475},{"$f":"MIN($T277/$B294,$T277-SUM($U294:W294))","v":0.55212944870131475},{"$f":"MIN($T277/$B294,$T277-SUM($U294:X294))","v":0.55212944870131475},{"$f":"MIN($T277/$B294,$T277-SUM($U294:Y294))","v":0.55212944870131475},{"$f":"MIN($T277/$B294,$T277-SUM($U294:Z294))","v":0.55212944870131475},{"$f":"MIN($T277/$B294,$T277-SUM($U294:AA294))","v":0.55212944870131475},{"$f":"MIN($T277/$B294,$T277-SUM($U294:AB294))","v":0.55212944870131475},{"$f":"MIN($T277/$B294,$T277-SUM($U294:AC294))","v":0.55212944870131475},{"$f":"MIN($T277/$B294,$T277-SUM($U294:AD294))","v":0.55212944870131475},{"$f":"MIN($T277/$B294,$T277-SUM($U294:AE294))","v":0.55212944870131475},{"$f":"MIN($T277/$B294,$T277-SUM($U294:AF294))","v":0.55212944870131475}]
[null,{"$f":"B294","v":20},2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$277/$B295","v":0.52333744843958485},{"$f":"MIN($U277/$B295,$U277-SUM($V295:V295))","v":0.52333744843958485},{"$f":"MIN($U277/$B295,$U277-SUM($V295:W295))","v":0.52333744843958485},{"$f":"MIN($U277/$B295,$U277-SUM($V295:X295))","v":0.52333744843958485},{"$f":"MIN($U277/$B295,$U277-SUM($V295:Y295))","v":0.52333744843958485},{"$f":"MIN($U277/$B295,$U277-SUM($V295:Z295))","v":0.52333744843958485},{"$f":"MIN($U277/$B295,$U277-SUM($V295:AA295))","v":0.52333744843958485},{"$f":"MIN($U277/$B295,$U277-SUM($V295:AB295))","v":0.52333744843958485},{"$f":"MIN($U277/$B295,$U277-SUM($V295:AC295))","v":0.52333744843958485},{"$f":"MIN($U277/$B295,$U277-SUM($V295:AD295))","v":0.52333744843958485},{"$f":"MIN($U277/$B295,$U277-SUM($V295:AE295))","v":0.52333744843958485},{"$f":"MIN($U277/$B295,$U277-SUM($V295:AF295))","v":0.52333744843958485}]
[null,{"$f":"B295","v":20},2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$277/$B296","v":0.51658197235571657},{"$f":"MIN($V277/$B296,$V277-SUM($W296:W296))","v":0.51658197235571657},{"$f":"MIN($V277/$B296,$V277-SUM($W296:X296))","v":0.51658197235571657},{"$f":"MIN($V277/$B296,$V277-SUM($W296:Y296))","v":0.51658197235571657},{"$f":"MIN($V277/$B296,$V277-SUM($W296:Z296))","v":0.51658197235571657},{"$f":"MIN($V277/$B296,$V277-SUM($W296:AA296))","v":0.51658197235571657},{"$f":"MIN($V277/$B296,$V277-SUM($W296:AB296))","v":0.51658197235571657},{"$f":"MIN($V277/$B296,$V277-SUM($W296:AC296))","v":0.51658197235571657},{"$f":"MIN($V277/$B296,$V277-SUM($W296:AD296))","v":0.51658197235571657},{"$f":"MIN($V277/$B296,$V277-SUM($W296:AE296))","v":0.51658197235571657},{"$f":"MIN($V277/$B296,$V277-SUM($W296:AF296))","v":0.51658197235571657}]
[null,{"$f":"B296","v":20},2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$277/$B297","v":0.50561544466541575},{"$f":"MIN($W277/$B297,$W277-SUM($X297:X297))","v":0.50561544466541575},{"$f":"MIN($W277/$B297,$W277-SUM($X297:Y297))","v":0.50561544466541575},{"$f":"MIN($W277/$B297,$W277-SUM($X297:Z297))","v":0.50561544466541575},{"$f":"MIN($W277/$B297,$W277-SUM($X297:AA297))","v":0.50561544466541575},{"$f":"MIN($W277/$B297,$W277-SUM($X297:AB297))","v":0.50561544466541575},{"$f":"MIN($W277/$B297,$W277-SUM($X297:AC297))","v":0.50561544466541575},{"$f":"MIN($W277/$B297,$W277-SUM($X297:AD297))","v":0.50561544466541575},{"$f":"MIN($W277/$B297,$W277-SUM($X297:AE297))","v":0.50561544466541575},{"$f":"MIN($W277/$B297,$W277-SUM($X297:AF297))","v":0.50561544466541575}]
[null,null,"Total",{"$f":"SUM(D278:D292)","v":9.7136904604391408E-2},0.28128230951739325,0.56521450584804744,0.89178054197550316,1.1603984437715458,1.4988136177061495,1.9165240081615893,2.3189376642932311,2.6279676124681219,2.978578169811998,3.5042637145270241,3.9428600422081423,4.2861922351119084,4.6617259779371309,5.1547293919015527,{"$f":"SUM(S278:S292)","v":5.4591262891733123},{"$f":"SUM(T278:T292)","v":5.4591262891733123},{"$f":"SUM(U278:U292)","v":5.4591262891733123},{"$f":"SUM(V278:V292)","v":5.4591262891733123},{"$f":"SUM(W278:W292)","v":5.4591262891733123},{"$f":"SUM(X278:X292)","v":5.3619893845689184},5.1778439796559166,4.8939117833252599,4.5673457471978072,4.2987278454017659,3.9603126714671575,3.5426022810117197,3.1401886248800812,2.8311586767051891,2.4805481193613184]
[]
[{"$f":"A145","v":"SCADA and remote control"},null,{"$f":"B145","v":7}]
[null,null,"Capex",{"$f":"D145+D111","v":1.1757473481239324},{"$f":"E145+E111","v":9.8860678325517283E-5},1.939629545340406,0.45146246364744397,0.207565554695231,0.3999562453191336,0.47390882094722031,0.23829566956464923,0.33743963330965915,0.54416777556621243,{"$f":"N145+N111+N129","v":1.5804211726000481E-2},1.5957046452099075,0.82279846994401695,0.75320505081525113,0.4137671585094625,{"$f":"S145","v":1.0313212965139014},0.98805976686784081,1.0112673122628384,0.91500159552896099,0.96740713214722984,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"D47","v":7},1998,{"$f":"0.5*D$301/$B302","v":8.3981953437423748E-2},{"$f":"MIN($D301/$B302,$D301-SUM($D302:D302))","v":0.1679639068748475},{"$f":"MIN($D301/$B302,$D301-SUM($D302:E302))","v":0.1679639068748475},{"$f":"MIN($D301/$B302,$D301-SUM($D302:F302))","v":0.1679639068748475},{"$f":"MIN($D301/$B302,$D301-SUM($D302:G302))","v":0.1679639068748475},{"$f":"MIN($D301/$B302,$D301-SUM($D302:H302))","v":0.1679639068748475},{"$f":"MIN($D301/$B302,$D301-SUM($D302:I302))","v":0.1679639068748475},{"$f":"MIN($D301/$B302,$D301-SUM($D302:J302))","v":8.3981953437423762E-2},{"$f":"MIN($D301/$B302,$D301-SUM($D302:K302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:L302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:M302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:N302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:O302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:P302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:Q302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:R302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:S302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:T302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:U302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:V302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:W302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:X302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:Y302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:Z302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:AA302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:AB302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:AC302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:AD302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:AE302))","v":0},{"$f":"MIN($D301/$B302,$D301-SUM($D302:AF302))","v":0}]
[null,{"$f":"B302","v":7},1999,null,{"$f":"0.5*E$301/$B303","v":7.0614770232512345E-6},{"$f":"MIN($E301/$B303,$E301-SUM($E303:E303))","v":1.4122954046502469E-5},{"$f":"MIN($E301/$B303,$E301-SUM($E303:F303))","v":1.4122954046502469E-5},{"$f":"MIN($E301/$B303,$E301-SUM($E303:G303))","v":1.4122954046502469E-5},{"$f":"MIN($E301/$B303,$E301-SUM($E303:H303))","v":1.4122954046502469E-5},{"$f":"MIN($E301/$B303,$E301-SUM($E303:I303))","v":1.4122954046502469E-5},{"$f":"MIN($E301/$B303,$E301-SUM($E303:J303))","v":1.4122954046502469E-5},{"$f":"MIN($E301/$B303,$E301-SUM($E303:K303))","v":7.0614770232512277E-6},{"$f":"MIN($E301/$B303,$E301-SUM($E303:L303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:M303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:N303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:O303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:P303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:Q303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:R303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:S303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:T303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:U303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:V303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:W303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:X303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:Y303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:Z303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:AA303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:AB303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:AC303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:AD303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:AE303))","v":0},{"$f":"MIN($E301/$B303,$E301-SUM($E303:AF303))","v":0}]
[null,{"$f":"B303","v":7},2000,null,null,{"$f":"0.5*F$301/$B304","v":0.13854496752431472},{"$f":"MIN($F301/$B304,$F301-SUM($F304:F304))","v":0.27708993504862944},{"$f":"MIN($F301/$B304,$F301-SUM($F304:G304))","v":0.27708993504862944},{"$f":"MIN($F301/$B304,$F301-SUM($F304:H304))","v":0.27708993504862944},{"$f":"MIN($F301/$B304,$F301-SUM($F304:I304))","v":0.27708993504862944},{"$f":"MIN($F301/$B304,$F301-SUM($F304:J304))","v":0.27708993504862944},{"$f":"MIN($F301/$B304,$F301-SUM($F304:K304))","v":0.27708993504862944},{"$f":"MIN($F301/$B304,$F301-SUM($F304:L304))","v":0.13854496752431467},{"$f":"MIN($F301/$B304,$F301-SUM($F304:M304))","v":0},{"$f":"MIN($F301/$B304,$F301-SUM($F304:N304))","v":0},{"$f":"MIN($F301/$B304,$F301-SUM($F304:O304))","v":0},{"$f":"MIN($F301/$B304,$F301-SUM($F304:P304))","v":0},{"$f":"MIN($F301/$B304,$F301-SUM($F304:Q304))","v":0},{"$f":"MIN($F301/$B304,$F301-SUM($F304:R304))","v":0},{"$f":"MIN($F301/$B304,$F301-SUM($F304:S304))","v":0},{"$f":"MIN($F301/$B304,$F301-SUM($F304:T304))","v":0},{"$f":"MIN($F301/$B304,$F301-SUM($F304:U304))","v":0},{"$f":"MIN($F301/$B304,$F301-SUM($F304:V304))","v":0},{"$f":"MIN($F301/$B304,$F301-SUM($F304:W304))","v":0},{"$f":"MIN($F301/$B304,$F301-SUM($F304:X304))","v":0},{"$f":"MIN($F301/$B304,$F301-SUM($F304:Y304))","v":0},{"$f":"MIN($F301/$B304,$F301-SUM($F304:Z304))","v":0},{"$f":"MIN($F301/$B304,$F301-SUM($F304:AA304))","v":0},{"$f":"MIN($F301/$B304,$F301-SUM($F304:AB304))","v":0},{"$f":"MIN($F301/$B304,$F301-SUM($F304:AC304))","v":0},{"$f":"MIN($F301/$B304,$F301-SUM($F304:AD304))","v":0},{"$f":"MIN($F301/$B304,$F301-SUM($F304:AE304))","v":0},{"$f":"MIN($F301/$B304,$F301-SUM($F304:AF304))","v":0}]
[null,{"$f":"B304","v":7},2001,null,null,null,{"$f":"0.5*G$301/$B305","v":3.2247318831960282E-2},{"$f":"MIN($G301/$B305,$G301-SUM($G305:G305))","v":6.4494637663920565E-2},{"$f":"MIN($G301/$B305,$G301-SUM($G305:H305))","v":6.4494637663920565E-2},{"$f":"MIN($G301/$B305,$G301-SUM($G305:I305))","v":6.4494637663920565E-2},{"$f":"MIN($G301/$B305,$G301-SUM($G305:J305))","v":6.4494637663920565E-2},{"$f":"MIN($G301/$B305,$G301-SUM($G305:K305))","v":6.4494637663920565E-2},{"$f":"MIN($G301/$B305,$G301-SUM($G305:L305))","v":6.4494637663920565E-2},{"$f":"MIN($G301/$B305,$G301-SUM($G305:M305))","v":3.2247318831960359E-2},{"$f":"MIN($G301/$B305,$G301-SUM($G305:N305))","v":0},{"$f":"MIN($G301/$B305,$G301-SUM($G305:O305))","v":0},{"$f":"MIN($G301/$B305,$G301-SUM($G305:P305))","v":0},{"$f":"MIN($G301/$B305,$G301-SUM($G305:Q305))","v":0},{"$f":"MIN($G301/$B305,$G301-SUM($G305:R305))","v":0},{"$f":"MIN($G301/$B305,$G301-SUM($G305:S305))","v":0},{"$f":"MIN($G301/$B305,$G301-SUM($G305:T305))","v":0},{"$f":"MIN($G301/$B305,$G301-SUM($G305:U305))","v":0},{"$f":"MIN($G301/$B305,$G301-SUM($G305:V305))","v":0},{"$f":"MIN($G301/$B305,$G301-SUM($G305:W305))","v":0},{"$f":"MIN($G301/$B305,$G301-SUM($G305:X305))","v":0},{"$f":"MIN($G301/$B305,$G301-SUM($G305:Y305))","v":0},{"$f":"MIN($G301/$B305,$G301-SUM($G305:Z305))","v":0},{"$f":"MIN($G301/$B305,$G301-SUM($G305:AA305))","v":0},{"$f":"MIN($G301/$B305,$G301-SUM($G305:AB305))","v":0},{"$f":"MIN($G301/$B305,$G301-SUM($G305:AC305))","v":0},{"$f":"MIN($G301/$B305,$G301-SUM($G305:AD305))","v":0},{"$f":"MIN($G301/$B305,$G301-SUM($G305:AE305))","v":0},{"$f":"MIN($G301/$B305,$G301-SUM($G305:AF305))","v":0}]
[null,{"$f":"B305","v":7},2002,null,null,null,null,{"$f":"0.5*H$301/$B306","v":1.4826111049659358E-2},{"$f":"MIN($H301/$B306,$H301-SUM($H306:H306))","v":2.9652222099318715E-2},{"$f":"MIN($H301/$B306,$H301-SUM($H306:I306))","v":2.9652222099318715E-2},{"$f":"MIN($H301/$B306,$H301-SUM($H306:J306))","v":2.9652222099318715E-2},{"$f":"MIN($H301/$B306,$H301-SUM($H306:K306))","v":2.9652222099318715E-2},{"$f":"MIN($H301/$B306,$H301-SUM($H306:L306))","v":2.9652222099318715E-2},{"$f":"MIN($H301/$B306,$H301-SUM($H306:M306))","v":2.9652222099318715E-2},{"$f":"MIN($H301/$B306,$H301-SUM($H306:N306))","v":1.4826111049659335E-2},{"$f":"MIN($H301/$B306,$H301-SUM($H306:O306))","v":0},{"$f":"MIN($H301/$B306,$H301-SUM($H306:P306))","v":0},{"$f":"MIN($H301/$B306,$H301-SUM($H306:Q306))","v":0},{"$f":"MIN($H301/$B306,$H301-SUM($H306:R306))","v":0},{"$f":"MIN($H301/$B306,$H301-SUM($H306:S306))","v":0},{"$f":"MIN($H301/$B306,$H301-SUM($H306:T306))","v":0},{"$f":"MIN($H301/$B306,$H301-SUM($H306:U306))","v":0},{"$f":"MIN($H301/$B306,$H301-SUM($H306:V306))","v":0},{"$f":"MIN($H301/$B306,$H301-SUM($H306:W306))","v":0},{"$f":"MIN($H301/$B306,$H301-SUM($H306:X306))","v":0},{"$f":"MIN($H301/$B306,$H301-SUM($H306:Y306))","v":0},{"$f":"MIN($H301/$B306,$H301-SUM($H306:Z306))","v":0},{"$f":"MIN($H301/$B306,$H301-SUM($H306:AA306))","v":0},{"$f":"MIN($H301/$B306,$H301-SUM($H306:AB306))","v":0},{"$f":"MIN($H301/$B306,$H301-SUM($H306:AC306))","v":0},{"$f":"MIN($H301/$B306,$H301-SUM($H306:AD306))","v":0},{"$f":"MIN($H301/$B306,$H301-SUM($H306:AE306))","v":0},{"$f":"MIN($H301/$B306,$H301-SUM($H306:AF306))","v":0}]
[null,{"$f":"E47","v":7},2003,null,null,null,null,null,{"$f":"0.5*I$301/$B307","v":2.8568303237080973E-2},{"$f":"MIN($I301/$B307,$I301-SUM($I307:I307))","v":5.7136606474161945E-2},{"$f":"MIN($I301/$B307,$I301-SUM($I307:J307))","v":5.7136606474161945E-2},{"$f":"MIN($I301/$B307,$I301-SUM($I307:K307))","v":5.7136606474161945E-2},{"$f":"MIN($I301/$B307,$I301-SUM($I307:L307))","v":5.7136606474161945E-2},{"$f":"MIN($I301/$B307,$I301-SUM($I307:M307))","v":5.7136606474161945E-2},{"$f":"MIN($I301/$B307,$I301-SUM($I307:N307))","v":5.7136606474161945E-2},{"$f":"MIN($I301/$B307,$I301-SUM($I307:O307))","v":2.8568303237080928E-2},{"$f":"MIN($I301/$B307,$I301-SUM($I307:P307))","v":0},{"$f":"MIN($I301/$B307,$I301-SUM($I307:Q307))","v":0},{"$f":"MIN($I301/$B307,$I301-SUM($I307:R307))","v":0},{"$f":"MIN($I301/$B307,$I301-SUM($I307:S307))","v":0},{"$f":"MIN($I301/$B307,$I301-SUM($I307:T307))","v":0},{"$f":"MIN($I301/$B307,$I301-SUM($I307:U307))","v":0},{"$f":"MIN($I301/$B307,$I301-SUM($I307:V307))","v":0},{"$f":"MIN($I301/$B307,$I301-SUM($I307:W307))","v":0},{"$f":"MIN($I301/$B307,$I301-SUM($I307:X307))","v":0},{"$f":"MIN($I301/$B307,$I301-SUM($I307:Y307))","v":0},{"$f":"MIN($I301/$B307,$I301-SUM($I307:Z307))","v":0},{"$f":"MIN($I301/$B307,$I301-SUM($I307:AA307))","v":0},{"$f":"MIN($I301/$B307,$I301-SUM($I307:AB307))","v":0},{"$f":"MIN($I301/$B307,$I301-SUM($I307:AC307))","v":0},{"$f":"MIN($I301/$B307,$I301-SUM($I307:AD307))","v":0},{"$f":"MIN($I301/$B307,$I301-SUM($I307:AE307))","v":0},{"$f":"MIN($I301/$B307,$I301-SUM($I307:AF307))","v":0}]
[null,{"$f":"B307","v":7},2004,null,null,null,null,null,null,{"$f":"0.5*J$301/$B308","v":3.3850630067658594E-2},{"$f":"MIN($J301/$B308,$J301-SUM($J308:J308))","v":6.7701260135317187E-2},{"$f":"MIN($J301/$B308,$J301-SUM($J308:K308))","v":6.7701260135317187E-2},{"$f":"MIN($J301/$B308,$J301-SUM($J308:L308))","v":6.7701260135317187E-2},{"$f":"MIN($J301/$B308,$J301-SUM($J308:M308))","v":6.7701260135317187E-2},{"$f":"MIN($J301/$B308,$J301-SUM($J308:N308))","v":6.7701260135317187E-2},{"$f":"MIN($J301/$B308,$J301-SUM($J308:O308))","v":6.7701260135317187E-2},{"$f":"MIN($J301/$B308,$J301-SUM($J308:P308))","v":3.3850630067658594E-2},{"$f":"MIN($J301/$B308,$J301-SUM($J308:Q308))","v":0},{"$f":"MIN($J301/$B308,$J301-SUM($J308:R308))","v":0},{"$f":"MIN($J301/$B308,$J301-SUM($J308:S308))","v":0},{"$f":"MIN($J301/$B308,$J301-SUM($J308:T308))","v":0},{"$f":"MIN($J301/$B308,$J301-SUM($J308:U308))","v":0},{"$f":"MIN($J301/$B308,$J301-SUM($J308:V308))","v":0},{"$f":"MIN($J301/$B308,$J301-SUM($J308:W308))","v":0},{"$f":"MIN($J301/$B308,$J301-SUM($J308:X308))","v":0},{"$f":"MIN($J301/$B308,$J301-SUM($J308:Y308))","v":0},{"$f":"MIN($J301/$B308,$J301-SUM($J308:Z308))","v":0},{"$f":"MIN($J301/$B308,$J301-SUM($J308:AA308))","v":0},{"$f":"MIN($J301/$B308,$J301-SUM($J308:AB308))","v":0},{"$f":"MIN($J301/$B308,$J301-SUM($J308:AC308))","v":0},{"$f":"MIN($J301/$B308,$J301-SUM($J308:AD308))","v":0},{"$f":"MIN($J301/$B308,$J301-SUM($J308:AE308))","v":0},{"$f":"MIN($J301/$B308,$J301-SUM($J308:AF308))","v":0}]
[null,{"$f":"B308","v":7},2005,null,null,null,null,null,null,null,{"$f":"0.5*K$301/$B309","v":1.7021119254617804E-2},{"$f":"MIN($K301/$B309,$K301-SUM($K309:K309))","v":3.4042238509235608E-2},{"$f":"MIN($K301/$B309,$K301-SUM($K309:L309))","v":3.4042238509235608E-2},{"$f":"MIN($K301/$B309,$K301-SUM($K309:M309))","v":3.4042238509235608E-2},{"$f":"MIN($K301/$B309,$K301-SUM($K309:N309))","v":3.4042238509235608E-2},{"$f":"MIN($K301/$B309,$K301-SUM($K309:O309))","v":3.4042238509235608E-2},{"$f":"MIN($K301/$B309,$K301-SUM($K309:P309))","v":3.4042238509235608E-2},{"$f":"MIN($K301/$B309,$K301-SUM($K309:Q309))","v":1.70211192546178E-2},{"$f":"MIN($K301/$B309,$K301-SUM($K309:R309))","v":0},{"$f":"MIN($K301/$B309,$K301-SUM($K309:S309))","v":0},{"$f":"MIN($K301/$B309,$K301-SUM($K309:T309))","v":0},{"$f":"MIN($K301/$B309,$K301-SUM($K309:U309))","v":0},{"$f":"MIN($K301/$B309,$K301-SUM($K309:V309))","v":0},{"$f":"MIN($K301/$B309,$K301-SUM($K309:W309))","v":0},{"$f":"MIN($K301/$B309,$K301-SUM($K309:X309))","v":0},{"$f":"MIN($K301/$B309,$K301-SUM($K309:Y309))","v":0},{"$f":"MIN($K301/$B309,$K301-SUM($K309:Z309))","v":0},{"$f":"MIN($K301/$B309,$K301-SUM($K309:AA309))","v":0},{"$f":"MIN($K301/$B309,$K301-SUM($K309:AB309))","v":0},{"$f":"MIN($K301/$B309,$K301-SUM($K309:AC309))","v":0},{"$f":"MIN($K301/$B309,$K301-SUM($K309:AD309))","v":0},{"$f":"MIN($K301/$B309,$K301-SUM($K309:AE309))","v":0},{"$f":"MIN($K301/$B309,$K301-SUM($K309:AF309))","v":0}]
[null,{"$f":"B309","v":7},2006,null,null,null,null,null,null,null,null,{"$f":"0.5*L$301/$B310","v":2.4102830950689939E-2},{"$f":"MIN($L301/$B310,$L301-SUM($L310:L310))","v":4.8205661901379877E-2},{"$f":"MIN($L301/$B310,$L301-SUM($L310:M310))","v":4.8205661901379877E-2},{"$f":"MIN($L301/$B310,$L301-SUM($L310:N310))","v":4.8205661901379877E-2},{"$f":"MIN($L301/$B310,$L301-SUM($L310:O310))","v":4.8205661901379877E-2},{"$f":"MIN($L301/$B310,$L301-SUM($L310:P310))","v":4.8205661901379877E-2},{"$f":"MIN($L301/$B310,$L301-SUM($L310:Q310))","v":4.8205661901379877E-2},{"$f":"MIN($L301/$B310,$L301-SUM($L310:R310))","v":2.4102830950689935E-2},{"$f":"MIN($L301/$B310,$L301-SUM($L310:S310))","v":0},{"$f":"MIN($L301/$B310,$L301-SUM($L310:T310))","v":0},{"$f":"MIN($L301/$B310,$L301-SUM($L310:U310))","v":0},{"$f":"MIN($L301/$B310,$L301-SUM($L310:V310))","v":0},{"$f":"MIN($L301/$B310,$L301-SUM($L310:W310))","v":0},{"$f":"MIN($L301/$B310,$L301-SUM($L310:X310))","v":0},{"$f":"MIN($L301/$B310,$L301-SUM($L310:Y310))","v":0},{"$f":"MIN($L301/$B310,$L301-SUM($L310:Z310))","v":0},{"$f":"MIN($L301/$B310,$L301-SUM($L310:AA310))","v":0},{"$f":"MIN($L301/$B310,$L301-SUM($L310:AB310))","v":0},{"$f":"MIN($L301/$B310,$L301-SUM($L310:AC310))","v":0},{"$f":"MIN($L301/$B310,$L301-SUM($L310:AD310))","v":0},{"$f":"MIN($L301/$B310,$L301-SUM($L310:AE310))","v":0},{"$f":"MIN($L301/$B310,$L301-SUM($L310:AF310))","v":0}]
[null,{"$f":"B310","v":7},2007,null,null,null,null,null,null,null,null,null,{"$f":"0.5*M$301/$B311","v":3.8869126826158028E-2},{"$f":"MIN($M301/$B311,$M301-SUM($M311:M311))","v":7.7738253652316056E-2},{"$f":"MIN($M301/$B311,$M301-SUM($M311:N311))","v":7.7738253652316056E-2},{"$f":"MIN($M301/$B311,$M301-SUM($M311:O311))","v":7.7738253652316056E-2},{"$f":"MIN($M301/$B311,$M301-SUM($M311:P311))","v":7.7738253652316056E-2},{"$f":"MIN($M301/$B311,$M301-SUM($M311:Q311))","v":7.7738253652316056E-2},{"$f":"MIN($M301/$B311,$M301-SUM($M311:R311))","v":7.7738253652316056E-2},{"$f":"MIN($M301/$B311,$M301-SUM($M311:S311))","v":3.8869126826158062E-2},{"$f":"MIN($M301/$B311,$M301-SUM($M311:T311))","v":0},{"$f":"MIN($M301/$B311,$M301-SUM($M311:U311))","v":0},{"$f":"MIN($M301/$B311,$M301-SUM($M311:V311))","v":0},{"$f":"MIN($M301/$B311,$M301-SUM($M311:W311))","v":0},{"$f":"MIN($M301/$B311,$M301-SUM($M311:X311))","v":0},{"$f":"MIN($M301/$B311,$M301-SUM($M311:Y311))","v":0},{"$f":"MIN($M301/$B311,$M301-SUM($M311:Z311))","v":0},{"$f":"MIN($M301/$B311,$M301-SUM($M311:AA311))","v":0},{"$f":"MIN($M301/$B311,$M301-SUM($M311:AB311))","v":0},{"$f":"MIN($M301/$B311,$M301-SUM($M311:AC311))","v":0},{"$f":"MIN($M301/$B311,$M301-SUM($M311:AD311))","v":0},{"$f":"MIN($M301/$B311,$M301-SUM($M311:AE311))","v":0},{"$f":"MIN($M301/$B311,$M301-SUM($M311:AF311))","v":0}]
[null,{"$f":"F47","v":15},2008,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*N$301/$B312","v":5.268070575333493E-4},{"$f":"MIN($N301/$B312, $N301-SUM($N312:N312))","v":1.0536141150666986E-3},{"$f":"MIN($N301/$B312, $N301-SUM($N312:O312))","v":1.0536141150666986E-3},{"$f":"MIN($N301/$B312, $N301-SUM($N312:P312))","v":1.0536141150666986E-3},{"$f":"MIN($N301/$B312, $N301-SUM($N312:Q312))","v":1.0536141150666986E-3},{"$f":"MIN($N301/$B312, $N301-SUM($N312:R312))","v":1.0536141150666986E-3},{"$f":"MIN($N301/$B312, $N301-SUM($N312:S312))","v":1.0536141150666986E-3},{"$f":"MIN($N301/$B312, $N301-SUM($N312:T312))","v":1.0536141150666986E-3},{"$f":"MIN($N301/$B312, $N301-SUM($N312:U312))","v":1.0536141150666986E-3},{"$f":"MIN($N301/$B312, $N301-SUM($N312:V312))","v":1.0536141150666986E-3},{"$f":"MIN($N301/$B312, $N301-SUM($N312:W312))","v":1.0536141150666986E-3},{"$f":"MIN($N301/$B312, $N301-SUM($N312:X312))","v":1.0536141150666986E-3},{"$f":"MIN($N301/$B312, $N301-SUM($N312:Y312))","v":1.0536141150666986E-3},{"$f":"MIN($N301/$B312, $N301-SUM($N312:Z312))","v":1.0536141150666986E-3},{"$f":"MIN($N301/$B312, $N301-SUM($N312:AA312))","v":1.0536141150666986E-3},{"$f":"MIN($N301/$B312, $N301-SUM($N312:AB312))","v":5.2680705753334854E-4},{"$f":"MIN($N301/$B312, $N301-SUM($N312:AC312))","v":0},{"$f":"MIN($N301/$B312, $N301-SUM($N312:AD312))","v":0},{"$f":"MIN($N301/$B312, $N301-SUM($N312:AE312))","v":0},{"$f":"MIN($N301/$B312, $N301-SUM($N312:AF312))","v":0}]
[null,{"$f":"B312","v":15},2009,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*O$301/$B313","v":5.3190154840330253E-2},{"$f":"MIN($O301/$B313,$O301-SUM($O313:O313))","v":0.10638030968066051},{"$f":"MIN($O301/$B313,$O301-SUM($O313:P313))","v":0.10638030968066051},{"$f":"MIN($O301/$B313,$O301-SUM($O313:Q313))","v":0.10638030968066051},{"$f":"MIN($O301/$B313,$O301-SUM($O313:R313))","v":0.10638030968066051},{"$f":"MIN($O301/$B313,$O301-SUM($O313:S313))","v":0.10638030968066051},{"$f":"MIN($O301/$B313,$O301-SUM($O313:T313))","v":0.10638030968066051},{"$f":"MIN($O301/$B313,$O301-SUM($O313:U313))","v":0.10638030968066051},{"$f":"MIN($O301/$B313,$O301-SUM($O313:V313))","v":0.10638030968066051},{"$f":"MIN($O301/$B313,$O301-SUM($O313:W313))","v":0.10638030968066051},{"$f":"MIN($O301/$B313,$O301-SUM($O313:X313))","v":0.10638030968066051},{"$f":"MIN($O301/$B313,$O301-SUM($O313:Y313))","v":0.10638030968066051},{"$f":"MIN($O301/$B313,$O301-SUM($O313:Z313))","v":0.10638030968066051},{"$f":"MIN($O301/$B313,$O301-SUM($O313:AA313))","v":0.10638030968066051},{"$f":"MIN($O301/$B313,$O301-SUM($O313:AB313))","v":0.10638030968066051},{"$f":"MIN($O301/$B313,$O301-SUM($O313:AC313))","v":5.3190154840329962E-2},{"$f":"MIN($O301/$B313,$O301-SUM($O313:AD313))","v":0},{"$f":"MIN($O301/$B313,$O301-SUM($O313:AE313))","v":0},{"$f":"MIN($O301/$B313,$O301-SUM($O313:AF313))","v":0}]
[null,{"$f":"B313","v":15},2010,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*P$301/$B314","v":2.7426615664800567E-2},{"$f":"MIN($P301/$B314,$P301-SUM($P314:P314))","v":5.4853231329601133E-2},{"$f":"MIN($P301/$B314,$P301-SUM($P314:Q314))","v":5.4853231329601133E-2},{"$f":"MIN($P301/$B314,$P301-SUM($P314:R314))","v":5.4853231329601133E-2},{"$f":"MIN($P301/$B314,$P301-SUM($P314:S314))","v":5.4853231329601133E-2},{"$f":"MIN($P301/$B314,$P301-SUM($P314:T314))","v":5.4853231329601133E-2},{"$f":"MIN($P301/$B314,$P301-SUM($P314:U314))","v":5.4853231329601133E-2},{"$f":"MIN($P301/$B314,$P301-SUM($P314:V314))","v":5.4853231329601133E-2},{"$f":"MIN($P301/$B314,$P301-SUM($P314:W314))","v":5.4853231329601133E-2},{"$f":"MIN($P301/$B314,$P301-SUM($P314:X314))","v":5.4853231329601133E-2},{"$f":"MIN($P301/$B314,$P301-SUM($P314:Y314))","v":5.4853231329601133E-2},{"$f":"MIN($P301/$B314,$P301-SUM($P314:Z314))","v":5.4853231329601133E-2},{"$f":"MIN($P301/$B314,$P301-SUM($P314:AA314))","v":5.4853231329601133E-2},{"$f":"MIN($P301/$B314,$P301-SUM($P314:AB314))","v":5.4853231329601133E-2},{"$f":"MIN($P301/$B314,$P301-SUM($P314:AC314))","v":5.4853231329601133E-2},{"$f":"MIN($P301/$B314,$P301-SUM($P314:AD314))","v":2.7426615664800313E-2},{"$f":"MIN($P301/$B314,$P301-SUM($P314:AE314))","v":0},{"$f":"MIN($P301/$B314,$P301-SUM($P314:AF314))","v":0}]
[null,{"$f":"B314","v":15},2011,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*Q$301/$B315","v":2.5106835027175037E-2},{"$f":"MIN($Q301/$B315,$Q301-SUM($Q315:Q315))","v":5.0213670054350075E-2},{"$f":"MIN($Q301/$B315,$Q301-SUM($Q315:R315))","v":5.0213670054350075E-2},{"$f":"MIN($Q301/$B315,$Q301-SUM($Q315:S315))","v":5.0213670054350075E-2},{"$f":"MIN($Q301/$B315,$Q301-SUM($Q315:T315))","v":5.0213670054350075E-2},{"$f":"MIN($Q301/$B315,$Q301-SUM($Q315:U315))","v":5.0213670054350075E-2},{"$f":"MIN($Q301/$B315,$Q301-SUM($Q315:V315))","v":5.0213670054350075E-2},{"$f":"MIN($Q301/$B315,$Q301-SUM($Q315:W315))","v":5.0213670054350075E-2},{"$f":"MIN($Q301/$B315,$Q301-SUM($Q315:X315))","v":5.0213670054350075E-2},{"$f":"MIN($Q301/$B315,$Q301-SUM($Q315:Y315))","v":5.0213670054350075E-2},{"$f":"MIN($Q301/$B315,$Q301-SUM($Q315:Z315))","v":5.0213670054350075E-2},{"$f":"MIN($Q301/$B315,$Q301-SUM($Q315:AA315))","v":5.0213670054350075E-2},{"$f":"MIN($Q301/$B315,$Q301-SUM($Q315:AB315))","v":5.0213670054350075E-2},{"$f":"MIN($Q301/$B315,$Q301-SUM($Q315:AC315))","v":5.0213670054350075E-2},{"$f":"MIN($Q301/$B315,$Q301-SUM($Q315:AD315))","v":5.0213670054350075E-2},{"$f":"MIN($Q301/$B315,$Q301-SUM($Q315:AE315))","v":2.5106835027175034E-2},{"$f":"MIN($Q301/$B315,$Q301-SUM($Q315:AF315))","v":0}]
[null,{"$f":"B315","v":15},2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*R$301/$B316","v":1.3792238616982084E-2},{"$f":"MIN($R301/$B316,$R301-SUM($R316:R316))","v":2.7584477233964167E-2},{"$f":"MIN($R301/$B316,$R301-SUM($R316:S316))","v":2.7584477233964167E-2},{"$f":"MIN($R301/$B316,$R301-SUM($R316:T316))","v":2.7584477233964167E-2},{"$f":"MIN($R301/$B316,$R301-SUM($R316:U316))","v":2.7584477233964167E-2},{"$f":"MIN($R301/$B316,$R301-SUM($R316:V316))","v":2.7584477233964167E-2},{"$f":"MIN($R301/$B316,$R301-SUM($R316:W316))","v":2.7584477233964167E-2},{"$f":"MIN($R301/$B316,$R301-SUM($R316:X316))","v":2.7584477233964167E-2},{"$f":"MIN($R301/$B316,$R301-SUM($R316:Y316))","v":2.7584477233964167E-2},{"$f":"MIN($R301/$B316,$R301-SUM($R316:Z316))","v":2.7584477233964167E-2},{"$f":"MIN($R301/$B316,$R301-SUM($R316:AA316))","v":2.7584477233964167E-2},{"$f":"MIN($R301/$B316,$R301-SUM($R316:AB316))","v":2.7584477233964167E-2},{"$f":"MIN($R301/$B316,$R301-SUM($R316:AC316))","v":2.7584477233964167E-2},{"$f":"MIN($R301/$B316,$R301-SUM($R316:AD316))","v":2.7584477233964167E-2},{"$f":"MIN($R301/$B316,$R301-SUM($R316:AE316))","v":2.7584477233964167E-2},{"$f":"MIN($R301/$B316,$R301-SUM($R316:AF316))","v":1.3792238616981978E-2}]
[null,{"$f":"G47","v":15},2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$301/$B317","v":6.8754753100926755E-2},{"$f":"MIN($S301/$B317,$S301-SUM($T317:T317))","v":6.8754753100926755E-2},{"$f":"MIN($S301/$B317,$S301-SUM($T317:U317))","v":6.8754753100926755E-2},{"$f":"MIN($S301/$B317,$S301-SUM($T317:V317))","v":6.8754753100926755E-2},{"$f":"MIN($S301/$B317,$S301-SUM($T317:W317))","v":6.8754753100926755E-2},{"$f":"MIN($S301/$B317,$S301-SUM($T317:X317))","v":6.8754753100926755E-2},{"$f":"MIN($S301/$B317,$S301-SUM($T317:Y317))","v":6.8754753100926755E-2},{"$f":"MIN($S301/$B317,$S301-SUM($T317:Z317))","v":6.8754753100926755E-2},{"$f":"MIN($S301/$B317,$S301-SUM($T317:AA317))","v":6.8754753100926755E-2},{"$f":"MIN($S301/$B317,$S301-SUM($T317:AB317))","v":6.8754753100926755E-2},{"$f":"MIN($S301/$B317,$S301-SUM($T317:AC317))","v":6.8754753100926755E-2},{"$f":"MIN($S301/$B317,$S301-SUM($T317:AD317))","v":6.8754753100926755E-2},{"$f":"MIN($S301/$B317,$S301-SUM($T317:AE317))","v":6.8754753100926755E-2},{"$f":"MIN($S301/$B317,$S301-SUM($T317:AF317))","v":6.8754753100926755E-2}]
[null,{"$f":"B317","v":15},2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$301/$B318","v":6.5870651124522714E-2},{"$f":"MIN($T301/$B318,$T301-SUM($U318:U318))","v":6.5870651124522714E-2},{"$f":"MIN($T301/$B318,$T301-SUM($U318:V318))","v":6.5870651124522714E-2},{"$f":"MIN($T301/$B318,$T301-SUM($U318:W318))","v":6.5870651124522714E-2},{"$f":"MIN($T301/$B318,$T301-SUM($U318:X318))","v":6.5870651124522714E-2},{"$f":"MIN($T301/$B318,$T301-SUM($U318:Y318))","v":6.5870651124522714E-2},{"$f":"MIN($T301/$B318,$T301-SUM($U318:Z318))","v":6.5870651124522714E-2},{"$f":"MIN($T301/$B318,$T301-SUM($U318:AA318))","v":6.5870651124522714E-2},{"$f":"MIN($T301/$B318,$T301-SUM($U318:AB318))","v":6.5870651124522714E-2},{"$f":"MIN($T301/$B318,$T301-SUM($U318:AC318))","v":6.5870651124522714E-2},{"$f":"MIN($T301/$B318,$T301-SUM($U318:AD318))","v":6.5870651124522714E-2},{"$f":"MIN($T301/$B318,$T301-SUM($U318:AE318))","v":6.5870651124522714E-2},{"$f":"MIN($T301/$B318,$T301-SUM($U318:AF318))","v":6.5870651124522714E-2}]
[null,{"$f":"B318","v":15},2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$301/$B319","v":6.7417820817522553E-2},{"$f":"MIN($U301/$B319,$U301-SUM($V319:V319))","v":6.7417820817522553E-2},{"$f":"MIN($U301/$B319,$U301-SUM($V319:W319))","v":6.7417820817522553E-2},{"$f":"MIN($U301/$B319,$U301-SUM($V319:X319))","v":6.7417820817522553E-2},{"$f":"MIN($U301/$B319,$U301-SUM($V319:Y319))","v":6.7417820817522553E-2},{"$f":"MIN($U301/$B319,$U301-SUM($V319:Z319))","v":6.7417820817522553E-2},{"$f":"MIN($U301/$B319,$U301-SUM($V319:AA319))","v":6.7417820817522553E-2},{"$f":"MIN($U301/$B319,$U301-SUM($V319:AB319))","v":6.7417820817522553E-2},{"$f":"MIN($U301/$B319,$U301-SUM($V319:AC319))","v":6.7417820817522553E-2},{"$f":"MIN($U301/$B319,$U301-SUM($V319:AD319))","v":6.7417820817522553E-2},{"$f":"MIN($U301/$B319,$U301-SUM($V319:AE319))","v":6.7417820817522553E-2},{"$f":"MIN($U301/$B319,$U301-SUM($V319:AF319))","v":6.7417820817522553E-2}]
[null,{"$f":"B319","v":15},2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$301/$B320","v":6.1000106368597401E-2},{"$f":"MIN($V301/$B320,$V301-SUM($W320:W320))","v":6.1000106368597401E-2},{"$f":"MIN($V301/$B320,$V301-SUM($W320:X320))","v":6.1000106368597401E-2},{"$f":"MIN($V301/$B320,$V301-SUM($W320:Y320))","v":6.1000106368597401E-2},{"$f":"MIN($V301/$B320,$V301-SUM($W320:Z320))","v":6.1000106368597401E-2},{"$f":"MIN($V301/$B320,$V301-SUM($W320:AA320))","v":6.1000106368597401E-2},{"$f":"MIN($V301/$B320,$V301-SUM($W320:AB320))","v":6.1000106368597401E-2},{"$f":"MIN($V301/$B320,$V301-SUM($W320:AC320))","v":6.1000106368597401E-2},{"$f":"MIN($V301/$B320,$V301-SUM($W320:AD320))","v":6.1000106368597401E-2},{"$f":"MIN($V301/$B320,$V301-SUM($W320:AE320))","v":6.1000106368597401E-2},{"$f":"MIN($V301/$B320,$V301-SUM($W320:AF320))","v":6.1000106368597401E-2}]
[null,{"$f":"B320","v":15},2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$301/$B321","v":6.4493808809815326E-2},{"$f":"MIN($W301/$B321,$W301-SUM($X321:X321))","v":6.4493808809815326E-2},{"$f":"MIN($W301/$B321,$W301-SUM($X321:Y321))","v":6.4493808809815326E-2},{"$f":"MIN($W301/$B321,$W301-SUM($X321:Z321))","v":6.4493808809815326E-2},{"$f":"MIN($W301/$B321,$W301-SUM($X321:AA321))","v":6.4493808809815326E-2},{"$f":"MIN($W301/$B321,$W301-SUM($X321:AB321))","v":6.4493808809815326E-2},{"$f":"MIN($W301/$B321,$W301-SUM($X321:AC321))","v":6.4493808809815326E-2},{"$f":"MIN($W301/$B321,$W301-SUM($X321:AD321))","v":6.4493808809815326E-2},{"$f":"MIN($W301/$B321,$W301-SUM($X321:AE321))","v":6.4493808809815326E-2},{"$f":"MIN($W301/$B321,$W301-SUM($X321:AF321))","v":6.4493808809815326E-2}]
[null,null,"Total",{"$f":"SUM(D302:D316)","v":8.3981953437423748E-2},0.16797096835187075,0.30652299735320876,0.47731528370948373,0.52438871359110339,0.56778312787784369,0.63020206118258337,0.59709185706743595,0.55422679235829675,0.47864672113380657,0.34725036866122311,0.35389390067746695,0.39111625689585744,0.38123077428309349,0.36925809860497422,{"$f":"SUM(S302:S316)","v":0.34192638701664857},{"$f":"SUM(T302:T316)","v":0.27895442923980063},{"$f":"SUM(U302:U316)","v":0.24008530241364259},{"$f":"SUM(V302:V316)","v":0.24008530241364259},{"$f":"SUM(W302:W316)","v":0.24008530241364259},{"$f":"SUM(X302:X316)","v":0.24008530241364259},0.24008530241364259,0.24008530241364259,0.24008530241364259,0.24008530241364259,0.23955849535610924,0.18584153345824533,0.10522476295311455,5.2691312261139198E-2,1.3792238616981978E-2]
[]
[{"$f":"A146","v":"Land and Building"},null,{"$f":"B146","v":36}]
[null,null,"Capex",{"$f":"D146+D112","v":0},{"$f":"E146+E112","v":0},0,0,0,0,0,0,0,0,{"$f":"N146+N112+N130","v":0},0,0,0,0,{"$f":"S146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"D48","v":40},1998,{"$f":"0.5*D$325/$B326","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:D326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:E326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:F326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:G326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:H326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:I326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:J326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:K326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:L326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:M326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:N326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:O326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:P326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:Q326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:R326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:S326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:T326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:U326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:V326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:W326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:X326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:Y326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:Z326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:AA326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:AB326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:AC326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:AD326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:AE326))","v":0},{"$f":"MIN($D325/$B326,$D325-SUM($D326:AF326))","v":0}]
[null,{"$f":"B326","v":40},1999,null,{"$f":"0.5*E$325/$B327","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:E327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:F327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:G327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:H327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:I327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:J327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:K327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:L327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:M327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:N327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:O327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:P327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:Q327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:R327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:S327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:T327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:U327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:V327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:W327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:X327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:Y327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:Z327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:AA327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:AB327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:AC327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:AD327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:AE327))","v":0},{"$f":"MIN($E325/$B327,$E325-SUM($E327:AF327))","v":0}]
[null,{"$f":"B327","v":40},2000,null,null,{"$f":"0.5*F$325/$B328","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:F328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:G328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:H328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:I328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:J328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:K328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:L328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:M328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:N328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:O328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:P328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:Q328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:R328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:S328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:T328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:U328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:V328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:W328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:X328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:Y328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:Z328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:AA328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:AB328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:AC328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:AD328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:AE328))","v":0},{"$f":"MIN($F325/$B328,$F325-SUM($F328:AF328))","v":0}]
[null,{"$f":"B328","v":40},2001,null,null,null,{"$f":"0.5*G$325/$B329","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:G329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:H329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:I329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:J329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:K329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:L329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:M329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:N329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:O329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:P329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:Q329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:R329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:S329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:T329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:U329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:V329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:W329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:X329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:Y329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:Z329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:AA329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:AB329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:AC329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:AD329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:AE329))","v":0},{"$f":"MIN($G325/$B329,$G325-SUM($G329:AF329))","v":0}]
[null,{"$f":"B329","v":40},2002,null,null,null,null,{"$f":"0.5*H$325/$B330","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:H330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:I330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:J330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:K330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:L330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:M330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:N330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:O330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:P330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:Q330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:R330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:S330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:T330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:U330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:V330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:W330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:X330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:Y330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:Z330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:AA330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:AB330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:AC330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:AD330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:AE330))","v":0},{"$f":"MIN($H325/$B330,$H325-SUM($H330:AF330))","v":0}]
[null,{"$f":"E48","v":40},2003,null,null,null,null,null,{"$f":"0.5*I$325/$B331","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:I331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:J331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:K331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:L331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:M331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:N331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:O331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:P331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:Q331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:R331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:S331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:T331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:U331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:V331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:W331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:X331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:Y331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:Z331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:AA331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:AB331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:AC331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:AD331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:AE331))","v":0},{"$f":"MIN($I325/$B331,$I325-SUM($I331:AF331))","v":0}]
[null,{"$f":"B331","v":40},2004,null,null,null,null,null,null,{"$f":"0.5*J$325/$B332","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:J332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:K332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:L332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:M332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:N332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:O332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:P332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:Q332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:R332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:S332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:T332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:U332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:V332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:W332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:X332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:Y332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:Z332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:AA332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:AB332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:AC332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:AD332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:AE332))","v":0},{"$f":"MIN($J325/$B332,$J325-SUM($J332:AF332))","v":0}]
[null,{"$f":"B332","v":40},2005,null,null,null,null,null,null,null,{"$f":"0.5*K$325/$B333","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:K333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:L333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:M333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:N333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:O333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:P333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:Q333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:R333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:S333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:T333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:U333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:V333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:W333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:X333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:Y333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:Z333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:AA333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:AB333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:AC333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:AD333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:AE333))","v":0},{"$f":"MIN($K325/$B333,$K325-SUM($K333:AF333))","v":0}]
[null,{"$f":"B333","v":40},2006,null,null,null,null,null,null,null,null,{"$f":"0.5*L$325/$B334","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:L334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:M334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:N334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:O334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:P334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:Q334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:R334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:S334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:T334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:U334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:V334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:W334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:X334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:Y334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:Z334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:AA334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:AB334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:AC334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:AD334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:AE334))","v":0},{"$f":"MIN($L325/$B334,$L325-SUM($L334:AF334))","v":0}]
[null,{"$f":"B334","v":40},2007,null,null,null,null,null,null,null,null,null,{"$f":"0.5*M$325/$B335","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:M335))","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:N335))","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:O335))","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:P335))","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:Q335))","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:R335))","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:S335))","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:T335))","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:U335))","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:V335))","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:W335))","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:X335))","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:Y335))","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:Z335))","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:AA335))","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:AB335))","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:AC335))","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:AD335))","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:AE335))","v":0},{"$f":"MIN($M325/$B335,$M325-SUM($M335:AF335))","v":0}]
[null,{"$f":"F48","v":40},2008,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*N$325/$B336","v":0},{"$f":"MIN($N325/$B336, $N325-SUM($N336:N336))","v":0},{"$f":"MIN($N325/$B336, $N325-SUM($N336:O336))","v":0},{"$f":"MIN($N325/$B336, $N325-SUM($N336:P336))","v":0},{"$f":"MIN($N325/$B336, $N325-SUM($N336:Q336))","v":0},{"$f":"MIN($N325/$B336, $N325-SUM($N336:R336))","v":0},{"$f":"MIN($N325/$B336, $N325-SUM($N336:S336))","v":0},{"$f":"MIN($N325/$B336, $N325-SUM($N336:T336))","v":0},{"$f":"MIN($N325/$B336, $N325-SUM($N336:U336))","v":0},{"$f":"MIN($N325/$B336, $N325-SUM($N336:V336))","v":0},{"$f":"MIN($N325/$B336, $N325-SUM($N336:W336))","v":0},{"$f":"MIN($N325/$B336, $N325-SUM($N336:X336))","v":0},{"$f":"MIN($N325/$B336, $N325-SUM($N336:Y336))","v":0},{"$f":"MIN($N325/$B336, $N325-SUM($N336:Z336))","v":0},{"$f":"MIN($N325/$B336, $N325-SUM($N336:AA336))","v":0},{"$f":"MIN($N325/$B336, $N325-SUM($N336:AB336))","v":0},{"$f":"MIN($N325/$B336, $N325-SUM($N336:AC336))","v":0},{"$f":"MIN($N325/$B336, $N325-SUM($N336:AD336))","v":0},{"$f":"MIN($N325/$B336, $N325-SUM($N336:AE336))","v":0},{"$f":"MIN($N325/$B336, $N325-SUM($N336:AF336))","v":0}]
[null,{"$f":"B336","v":40},2009,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*O$325/$B337","v":0},{"$f":"MIN($O325/$B337,$O325-SUM($O337:O337))","v":0},{"$f":"MIN($O325/$B337,$O325-SUM($O337:P337))","v":0},{"$f":"MIN($O325/$B337,$O325-SUM($O337:Q337))","v":0},{"$f":"MIN($O325/$B337,$O325-SUM($O337:R337))","v":0},{"$f":"MIN($O325/$B337,$O325-SUM($O337:S337))","v":0},{"$f":"MIN($O325/$B337,$O325-SUM($O337:T337))","v":0},{"$f":"MIN($O325/$B337,$O325-SUM($O337:U337))","v":0},{"$f":"MIN($O325/$B337,$O325-SUM($O337:V337))","v":0},{"$f":"MIN($O325/$B337,$O325-SUM($O337:W337))","v":0},{"$f":"MIN($O325/$B337,$O325-SUM($O337:X337))","v":0},{"$f":"MIN($O325/$B337,$O325-SUM($O337:Y337))","v":0},{"$f":"MIN($O325/$B337,$O325-SUM($O337:Z337))","v":0},{"$f":"MIN($O325/$B337,$O325-SUM($O337:AA337))","v":0},{"$f":"MIN($O325/$B337,$O325-SUM($O337:AB337))","v":0},{"$f":"MIN($O325/$B337,$O325-SUM($O337:AC337))","v":0},{"$f":"MIN($O325/$B337,$O325-SUM($O337:AD337))","v":0},{"$f":"MIN($O325/$B337,$O325-SUM($O337:AE337))","v":0},{"$f":"MIN($O325/$B337,$O325-SUM($O337:AF337))","v":0}]
[null,{"$f":"B337","v":40},2010,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*P$325/$B338","v":0},{"$f":"MIN($P325/$B338,$P325-SUM($P338:P338))","v":0},{"$f":"MIN($P325/$B338,$P325-SUM($P338:Q338))","v":0},{"$f":"MIN($P325/$B338,$P325-SUM($P338:R338))","v":0},{"$f":"MIN($P325/$B338,$P325-SUM($P338:S338))","v":0},{"$f":"MIN($P325/$B338,$P325-SUM($P338:T338))","v":0},{"$f":"MIN($P325/$B338,$P325-SUM($P338:U338))","v":0},{"$f":"MIN($P325/$B338,$P325-SUM($P338:V338))","v":0},{"$f":"MIN($P325/$B338,$P325-SUM($P338:W338))","v":0},{"$f":"MIN($P325/$B338,$P325-SUM($P338:X338))","v":0},{"$f":"MIN($P325/$B338,$P325-SUM($P338:Y338))","v":0},{"$f":"MIN($P325/$B338,$P325-SUM($P338:Z338))","v":0},{"$f":"MIN($P325/$B338,$P325-SUM($P338:AA338))","v":0},{"$f":"MIN($P325/$B338,$P325-SUM($P338:AB338))","v":0},{"$f":"MIN($P325/$B338,$P325-SUM($P338:AC338))","v":0},{"$f":"MIN($P325/$B338,$P325-SUM($P338:AD338))","v":0},{"$f":"MIN($P325/$B338,$P325-SUM($P338:AE338))","v":0},{"$f":"MIN($P325/$B338,$P325-SUM($P338:AF338))","v":0}]
[null,{"$f":"B338","v":40},2011,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*Q$325/$B339","v":0},{"$f":"MIN($Q325/$B339,$Q325-SUM($Q339:Q339))","v":0},{"$f":"MIN($Q325/$B339,$Q325-SUM($Q339:R339))","v":0},{"$f":"MIN($Q325/$B339,$Q325-SUM($Q339:S339))","v":0},{"$f":"MIN($Q325/$B339,$Q325-SUM($Q339:T339))","v":0},{"$f":"MIN($Q325/$B339,$Q325-SUM($Q339:U339))","v":0},{"$f":"MIN($Q325/$B339,$Q325-SUM($Q339:V339))","v":0},{"$f":"MIN($Q325/$B339,$Q325-SUM($Q339:W339))","v":0},{"$f":"MIN($Q325/$B339,$Q325-SUM($Q339:X339))","v":0},{"$f":"MIN($Q325/$B339,$Q325-SUM($Q339:Y339))","v":0},{"$f":"MIN($Q325/$B339,$Q325-SUM($Q339:Z339))","v":0},{"$f":"MIN($Q325/$B339,$Q325-SUM($Q339:AA339))","v":0},{"$f":"MIN($Q325/$B339,$Q325-SUM($Q339:AB339))","v":0},{"$f":"MIN($Q325/$B339,$Q325-SUM($Q339:AC339))","v":0},{"$f":"MIN($Q325/$B339,$Q325-SUM($Q339:AD339))","v":0},{"$f":"MIN($Q325/$B339,$Q325-SUM($Q339:AE339))","v":0},{"$f":"MIN($Q325/$B339,$Q325-SUM($Q339:AF339))","v":0}]
[null,{"$f":"B339","v":40},2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*R$325/$B340","v":0},{"$f":"MIN($R325/$B340,$R325-SUM($R340:R340))","v":0},{"$f":"MIN($R325/$B340,$R325-SUM($R340:S340))","v":0},{"$f":"MIN($R325/$B340,$R325-SUM($R340:T340))","v":0},{"$f":"MIN($R325/$B340,$R325-SUM($R340:U340))","v":0},{"$f":"MIN($R325/$B340,$R325-SUM($R340:V340))","v":0},{"$f":"MIN($R325/$B340,$R325-SUM($R340:W340))","v":0},{"$f":"MIN($R325/$B340,$R325-SUM($R340:X340))","v":0},{"$f":"MIN($R325/$B340,$R325-SUM($R340:Y340))","v":0},{"$f":"MIN($R325/$B340,$R325-SUM($R340:Z340))","v":0},{"$f":"MIN($R325/$B340,$R325-SUM($R340:AA340))","v":0},{"$f":"MIN($R325/$B340,$R325-SUM($R340:AB340))","v":0},{"$f":"MIN($R325/$B340,$R325-SUM($R340:AC340))","v":0},{"$f":"MIN($R325/$B340,$R325-SUM($R340:AD340))","v":0},{"$f":"MIN($R325/$B340,$R325-SUM($R340:AE340))","v":0},{"$f":"MIN($R325/$B340,$R325-SUM($R340:AF340))","v":0}]
[null,{"$f":"G48","v":40},2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$325/$B341","v":0},{"$f":"MIN($S325/$B341,$S325-SUM($T341:T341))","v":0},{"$f":"MIN($S325/$B341,$S325-SUM($T341:U341))","v":0},{"$f":"MIN($S325/$B341,$S325-SUM($T341:V341))","v":0},{"$f":"MIN($S325/$B341,$S325-SUM($T341:W341))","v":0},{"$f":"MIN($S325/$B341,$S325-SUM($T341:X341))","v":0},{"$f":"MIN($S325/$B341,$S325-SUM($T341:Y341))","v":0},{"$f":"MIN($S325/$B341,$S325-SUM($T341:Z341))","v":0},{"$f":"MIN($S325/$B341,$S325-SUM($T341:AA341))","v":0},{"$f":"MIN($S325/$B341,$S325-SUM($T341:AB341))","v":0},{"$f":"MIN($S325/$B341,$S325-SUM($T341:AC341))","v":0},{"$f":"MIN($S325/$B341,$S325-SUM($T341:AD341))","v":0},{"$f":"MIN($S325/$B341,$S325-SUM($T341:AE341))","v":0},{"$f":"MIN($S325/$B341,$S325-SUM($T341:AF341))","v":0}]
[null,{"$f":"B341","v":40},2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$325/$B342","v":0},{"$f":"MIN($T325/$B342,$T325-SUM($U342:U342))","v":0},{"$f":"MIN($T325/$B342,$T325-SUM($U342:V342))","v":0},{"$f":"MIN($T325/$B342,$T325-SUM($U342:W342))","v":0},{"$f":"MIN($T325/$B342,$T325-SUM($U342:X342))","v":0},{"$f":"MIN($T325/$B342,$T325-SUM($U342:Y342))","v":0},{"$f":"MIN($T325/$B342,$T325-SUM($U342:Z342))","v":0},{"$f":"MIN($T325/$B342,$T325-SUM($U342:AA342))","v":0},{"$f":"MIN($T325/$B342,$T325-SUM($U342:AB342))","v":0},{"$f":"MIN($T325/$B342,$T325-SUM($U342:AC342))","v":0},{"$f":"MIN($T325/$B342,$T325-SUM($U342:AD342))","v":0},{"$f":"MIN($T325/$B342,$T325-SUM($U342:AE342))","v":0},{"$f":"MIN($T325/$B342,$T325-SUM($U342:AF342))","v":0}]
[null,{"$f":"B342","v":40},2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$325/$B343","v":0},{"$f":"MIN($U325/$B343,$U325-SUM($V343:V343))","v":0},{"$f":"MIN($U325/$B343,$U325-SUM($V343:W343))","v":0},{"$f":"MIN($U325/$B343,$U325-SUM($V343:X343))","v":0},{"$f":"MIN($U325/$B343,$U325-SUM($V343:Y343))","v":0},{"$f":"MIN($U325/$B343,$U325-SUM($V343:Z343))","v":0},{"$f":"MIN($U325/$B343,$U325-SUM($V343:AA343))","v":0},{"$f":"MIN($U325/$B343,$U325-SUM($V343:AB343))","v":0},{"$f":"MIN($U325/$B343,$U325-SUM($V343:AC343))","v":0},{"$f":"MIN($U325/$B343,$U325-SUM($V343:AD343))","v":0},{"$f":"MIN($U325/$B343,$U325-SUM($V343:AE343))","v":0},{"$f":"MIN($U325/$B343,$U325-SUM($V343:AF343))","v":0}]
[null,{"$f":"B343","v":40},2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$325/$B344","v":0},{"$f":"MIN($V325/$B344,$V325-SUM($W344:W344))","v":0},{"$f":"MIN($V325/$B344,$V325-SUM($W344:X344))","v":0},{"$f":"MIN($V325/$B344,$V325-SUM($W344:Y344))","v":0},{"$f":"MIN($V325/$B344,$V325-SUM($W344:Z344))","v":0},{"$f":"MIN($V325/$B344,$V325-SUM($W344:AA344))","v":0},{"$f":"MIN($V325/$B344,$V325-SUM($W344:AB344))","v":0},{"$f":"MIN($V325/$B344,$V325-SUM($W344:AC344))","v":0},{"$f":"MIN($V325/$B344,$V325-SUM($W344:AD344))","v":0},{"$f":"MIN($V325/$B344,$V325-SUM($W344:AE344))","v":0},{"$f":"MIN($V325/$B344,$V325-SUM($W344:AF344))","v":0}]
[null,{"$f":"B344","v":40},2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$325/$B345","v":0},{"$f":"MIN($W325/$B345,$W325-SUM($X345:X345))","v":0},{"$f":"MIN($W325/$B345,$W325-SUM($X345:Y345))","v":0},{"$f":"MIN($W325/$B345,$W325-SUM($X345:Z345))","v":0},{"$f":"MIN($W325/$B345,$W325-SUM($X345:AA345))","v":0},{"$f":"MIN($W325/$B345,$W325-SUM($X345:AB345))","v":0},{"$f":"MIN($W325/$B345,$W325-SUM($X345:AC345))","v":0},{"$f":"MIN($W325/$B345,$W325-SUM($X345:AD345))","v":0},{"$f":"MIN($W325/$B345,$W325-SUM($X345:AE345))","v":0},{"$f":"MIN($W325/$B345,$W325-SUM($X345:AF345))","v":0}]
[null,null,"Total",{"$f":"SUM(D326:D340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S326:S340)","v":0},{"$f":"SUM(T326:T340)","v":0},{"$f":"SUM(U326:U340)","v":0},{"$f":"SUM(V326:V340)","v":0},{"$f":"SUM(W326:W340)","v":0},{"$f":"SUM(X326:X340)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H349-SUM(H354:L354)+I349-SUM(I355:L355)","v":0.58657308802772401},{"$f":"-L113-M347","v":0.44505853777467919}]
[{"$f":"A147","v":"Other - IT"},null,{"$f":"B147","v":5},1998,1999,2000,2001,2002,2003,2004,2005,2006,2007]
[null,null,"Capex",{"$f":"D147+D113","v":1.7424624712137404},{"$f":"E147+E113","v":1.0594190640539769},2.1704188562892188,1.1430779078807645,1.0033345936274218,1.6207987622166065,3.7018765398958489,15.317472492532325,5.0722221768299498,2.4003962318639704,{"$f":"N147+N113+N131","v":1.6200269448735654},10.71747017653634,10.226555670996412,10.464367674860432,5.1534619179139165,{"$f":"S147","v":15.765586402493661},15.019352094958135,7.9617853478135956,8.850328936379622,9.0560815934977281,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"D49","v":5},1998,{"$f":"0.5*D$349/$B350","v":0.17424624712137404},{"$f":"MIN($D349/$B350,$D349-SUM($D350:D350))","v":0.34849249424274809},{"$f":"MIN($D349/$B350,$D349-SUM($D350:E350))","v":0.34849249424274809},{"$f":"MIN($D349/$B350,$D349-SUM($D350:F350))","v":0.34849249424274809},{"$f":"MIN($D349/$B350,$D349-SUM($D350:G350))","v":0.34849249424274809},{"$f":"MIN($D349/$B350,$D349-SUM($D350:H350))","v":0.17424624712137415},{"$f":"MIN($D349/$B350,$D349-SUM($D350:I350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:J350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:K350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:L350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:M350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:N350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:O350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:P350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:Q350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:R350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:S350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:T350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:U350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:V350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:W350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:X350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:Y350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:Z350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:AA350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:AB350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:AC350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:AD350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:AE350))","v":0},{"$f":"MIN($D349/$B350,$D349-SUM($D350:AF350))","v":0}]
[null,{"$f":"B350","v":5},1999,null,{"$f":"0.5*E$349/$B351","v":0.10594190640539769},{"$f":"MIN($E349/$B351,$E349-SUM($E351:E351))","v":0.21188381281079538},{"$f":"MIN($E349/$B351,$E349-SUM($E351:F351))","v":0.21188381281079538},{"$f":"MIN($E349/$B351,$E349-SUM($E351:G351))","v":0.21188381281079538},{"$f":"MIN($E349/$B351,$E349-SUM($E351:H351))","v":0.21188381281079538},{"$f":"MIN($E349/$B351,$E349-SUM($E351:I351))","v":0.10594190640539769},{"$f":"MIN($E349/$B351,$E349-SUM($E351:J351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:K351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:L351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:M351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:N351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:O351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:P351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:Q351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:R351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:S351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:T351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:U351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:V351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:W351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:X351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:Y351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:Z351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:AA351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:AB351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:AC351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:AD351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:AE351))","v":0},{"$f":"MIN($E349/$B351,$E349-SUM($E351:AF351))","v":0}]
[null,{"$f":"B351","v":5},2000,null,null,{"$f":"0.5*F$349/$B352","v":0.21704188562892188},{"$f":"MIN($F349/$B352,$F349-SUM($F352:F352))","v":0.43408377125784375},{"$f":"MIN($F349/$B352,$F349-SUM($F352:G352))","v":0.43408377125784375},{"$f":"MIN($F349/$B352,$F349-SUM($F352:H352))","v":0.43408377125784375},{"$f":"MIN($F349/$B352,$F349-SUM($F352:I352))","v":0.43408377125784375},{"$f":"MIN($F349/$B352,$F349-SUM($F352:J352))","v":0.21704188562892179},{"$f":"MIN($F349/$B352,$F349-SUM($F352:K352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:L352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:M352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:N352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:O352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:P352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:Q352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:R352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:S352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:T352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:U352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:V352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:W352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:X352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:Y352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:Z352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:AA352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:AB352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:AC352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:AD352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:AE352))","v":0},{"$f":"MIN($F349/$B352,$F349-SUM($F352:AF352))","v":0}]
[null,{"$f":"B352","v":5},2001,null,null,null,{"$f":"0.5*G$349/$B353","v":0.11430779078807644},{"$f":"MIN($G349/$B353,$G349-SUM($G353:G353))","v":0.22861558157615289},{"$f":"MIN($G349/$B353,$G349-SUM($G353:H353))","v":0.22861558157615289},{"$f":"MIN($G349/$B353,$G349-SUM($G353:I353))","v":0.22861558157615289},{"$f":"MIN($G349/$B353,$G349-SUM($G353:J353))","v":0.22861558157615289},{"$f":"MIN($G349/$B353,$G349-SUM($G353:K353))","v":0.11430779078807651},{"$f":"MIN($G349/$B353,$G349-SUM($G353:L353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:M353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:N353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:O353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:P353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:Q353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:R353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:S353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:T353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:U353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:V353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:W353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:X353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:Y353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:Z353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:AA353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:AB353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:AC353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:AD353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:AE353))","v":0},{"$f":"MIN($G349/$B353,$G349-SUM($G353:AF353))","v":0}]
[null,{"$f":"B353","v":5},2002,null,null,null,null,{"$f":"0.5*H$349/$B354","v":0.10033345936274218},{"$f":"MIN($H349/$B354,$H349-SUM($H354:H354))","v":0.20066691872548437},{"$f":"MIN($H349/$B354,$H349-SUM($H354:I354))","v":0.20066691872548437},{"$f":"MIN($H349/$B354,$H349-SUM($H354:J354))","v":0.20066691872548437},{"$f":"MIN($H349/$B354,$H349-SUM($H354:K354))","v":0.20066691872548437},{"$f":"MIN($H349/$B354,$H349-SUM($H354:L354))","v":0.10033345936274218},{"$f":"MIN($H349/$B354,$H349-SUM($H354:M354))","v":0},{"$f":"MIN($H349/$B354,$H349-SUM($H354:N354))","v":0},{"$f":"MIN($H349/$B354,$H349-SUM($H354:O354))","v":0},{"$f":"MIN($H349/$B354,$H349-SUM($H354:P354))","v":0},{"$f":"MIN($H349/$B354,$H349-SUM($H354:Q354))","v":0},{"$f":"MIN($H349/$B354,$H349-SUM($H354:R354))","v":0},{"$f":"MIN($H349/$B354,$H349-SUM($H354:S354))","v":0},{"$f":"MIN($H349/$B354,$H349-SUM($H354:T354))","v":0},{"$f":"MIN($H349/$B354,$H349-SUM($H354:U354))","v":0},{"$f":"MIN($H349/$B354,$H349-SUM($H354:V354))","v":0},{"$f":"MIN($H349/$B354,$H349-SUM($H354:W354))","v":0},{"$f":"MIN($H349/$B354,$H349-SUM($H354:X354))","v":0},{"$f":"MIN($H349/$B354,$H349-SUM($H354:Y354))","v":0},{"$f":"MIN($H349/$B354,$H349-SUM($H354:Z354))","v":0},{"$f":"MIN($H349/$B354,$H349-SUM($H354:AA354))","v":0},{"$f":"MIN($H349/$B354,$H349-SUM($H354:AB354))","v":0},{"$f":"MIN($H349/$B354,$H349-SUM($H354:AC354))","v":0},{"$f":"MIN($H349/$B354,$H349-SUM($H354:AD354))","v":0},{"$f":"MIN($H349/$B354,$H349-SUM($H354:AE354))","v":0},{"$f":"MIN($H349/$B354,$H349-SUM($H354:AF354))","v":0}]
[null,{"$f":"E49","v":5},2003,null,null,null,null,null,{"$f":"0.5*I$349/$B355","v":0.16207987622166065},{"$f":"MIN($I349/$B355,$I349-SUM($I355:I355))","v":0.32415975244332129},{"$f":"MIN($I349/$B355,$I349-SUM($I355:J355))","v":0.32415975244332129},{"$f":"MIN($I349/$B355,$I349-SUM($I355:K355))","v":0.32415975244332129},{"$f":"MIN($I349/$B355,$I349-SUM($I355:L355))","v":0.32415975244332129},{"$f":"MIN($I349/$B355,$I349-SUM($I355:M355))","v":0.16207987622166065},{"$f":"MIN($I349/$B355,$I349-SUM($I355:N355))","v":0},{"$f":"MIN($I349/$B355,$I349-SUM($I355:O355))","v":0},{"$f":"MIN($I349/$B355,$I349-SUM($I355:P355))","v":0},{"$f":"MIN($I349/$B355,$I349-SUM($I355:Q355))","v":0},{"$f":"MIN($I349/$B355,$I349-SUM($I355:R355))","v":0},{"$f":"MIN($I349/$B355,$I349-SUM($I355:S355))","v":0},{"$f":"MIN($I349/$B355,$I349-SUM($I355:T355))","v":0},{"$f":"MIN($I349/$B355,$I349-SUM($I355:U355))","v":0},{"$f":"MIN($I349/$B355,$I349-SUM($I355:V355))","v":0},{"$f":"MIN($I349/$B355,$I349-SUM($I355:W355))","v":0},{"$f":"MIN($I349/$B355,$I349-SUM($I355:X355))","v":0},{"$f":"MIN($I349/$B355,$I349-SUM($I355:Y355))","v":0},{"$f":"MIN($I349/$B355,$I349-SUM($I355:Z355))","v":0},{"$f":"MIN($I349/$B355,$I349-SUM($I355:AA355))","v":0},{"$f":"MIN($I349/$B355,$I349-SUM($I355:AB355))","v":0},{"$f":"MIN($I349/$B355,$I349-SUM($I355:AC355))","v":0},{"$f":"MIN($I349/$B355,$I349-SUM($I355:AD355))","v":0},{"$f":"MIN($I349/$B355,$I349-SUM($I355:AE355))","v":0},{"$f":"MIN($I349/$B355,$I349-SUM($I355:AF355))","v":0}]
[null,{"$f":"B355","v":5},2004,null,null,null,null,null,null,{"$f":"0.5*J$349/$B356","v":0.37018765398958486},{"$f":"MIN($J349/$B356,$J349-SUM($J356:J356))","v":0.74037530797916973},{"$f":"MIN($J349/$B356,$J349-SUM($J356:K356))","v":0.74037530797916973},{"$f":"MIN($J349/$B356,$J349-SUM($J356:L356))","v":0.74037530797916973},{"$f":"MIN($J349/$B356,$J349-SUM($J356:M356))","v":0.74037530797916973},{"$f":"MIN($J349/$B356,$J349-SUM($J356:N356))","v":0.3701876539895852},{"$f":"MIN($J349/$B356,$J349-SUM($J356:O356))","v":0},{"$f":"MIN($J349/$B356,$J349-SUM($J356:P356))","v":0},{"$f":"MIN($J349/$B356,$J349-SUM($J356:Q356))","v":0},{"$f":"MIN($J349/$B356,$J349-SUM($J356:R356))","v":0},{"$f":"MIN($J349/$B356,$J349-SUM($J356:S356))","v":0},{"$f":"MIN($J349/$B356,$J349-SUM($J356:T356))","v":0},{"$f":"MIN($J349/$B356,$J349-SUM($J356:U356))","v":0},{"$f":"MIN($J349/$B356,$J349-SUM($J356:V356))","v":0},{"$f":"MIN($J349/$B356,$J349-SUM($J356:W356))","v":0},{"$f":"MIN($J349/$B356,$J349-SUM($J356:X356))","v":0},{"$f":"MIN($J349/$B356,$J349-SUM($J356:Y356))","v":0},{"$f":"MIN($J349/$B356,$J349-SUM($J356:Z356))","v":0},{"$f":"MIN($J349/$B356,$J349-SUM($J356:AA356))","v":0},{"$f":"MIN($J349/$B356,$J349-SUM($J356:AB356))","v":0},{"$f":"MIN($J349/$B356,$J349-SUM($J356:AC356))","v":0},{"$f":"MIN($J349/$B356,$J349-SUM($J356:AD356))","v":0},{"$f":"MIN($J349/$B356,$J349-SUM($J356:AE356))","v":0},{"$f":"MIN($J349/$B356,$J349-SUM($J356:AF356))","v":0}]
[null,{"$f":"B356","v":5},2005,null,null,null,null,null,null,null,{"$f":"0.5*K$349/$B357","v":1.5317472492532325},{"$f":"MIN($K349/$B357,$K349-SUM($K357:K357))","v":3.0634944985064649},{"$f":"MIN($K349/$B357,$K349-SUM($K357:L357))","v":3.0634944985064649},{"$f":"MIN($K349/$B357,$K349-SUM($K357:M357))","v":3.0634944985064649},{"$f":"MIN($K349/$B357,$K349-SUM($K357:N357))","v":3.0634944985064649},{"$f":"MIN($K349/$B357,$K349-SUM($K357:O357))","v":1.5317472492532325},{"$f":"MIN($K349/$B357,$K349-SUM($K357:P357))","v":0},{"$f":"MIN($K349/$B357,$K349-SUM($K357:Q357))","v":0},{"$f":"MIN($K349/$B357,$K349-SUM($K357:R357))","v":0},{"$f":"MIN($K349/$B357,$K349-SUM($K357:S357))","v":0},{"$f":"MIN($K349/$B357,$K349-SUM($K357:T357))","v":0},{"$f":"MIN($K349/$B357,$K349-SUM($K357:U357))","v":0},{"$f":"MIN($K349/$B357,$K349-SUM($K357:V357))","v":0},{"$f":"MIN($K349/$B357,$K349-SUM($K357:W357))","v":0},{"$f":"MIN($K349/$B357,$K349-SUM($K357:X357))","v":0},{"$f":"MIN($K349/$B357,$K349-SUM($K357:Y357))","v":0},{"$f":"MIN($K349/$B357,$K349-SUM($K357:Z357))","v":0},{"$f":"MIN($K349/$B357,$K349-SUM($K357:AA357))","v":0},{"$f":"MIN($K349/$B357,$K349-SUM($K357:AB357))","v":0},{"$f":"MIN($K349/$B357,$K349-SUM($K357:AC357))","v":0},{"$f":"MIN($K349/$B357,$K349-SUM($K357:AD357))","v":0},{"$f":"MIN($K349/$B357,$K349-SUM($K357:AE357))","v":0},{"$f":"MIN($K349/$B357,$K349-SUM($K357:AF357))","v":0}]
[null,{"$f":"B357","v":5},2006,null,null,null,null,null,null,null,null,{"$f":"0.5*L$349/$B358","v":0.50722221768299502},{"$f":"MIN($L349/$B358,$L349-SUM($L358:L358))","v":1.01444443536599},{"$f":"MIN($L349/$B358,$L349-SUM($L358:M358))","v":1.01444443536599},{"$f":"MIN($L349/$B358,$L349-SUM($L358:N358))","v":1.01444443536599},{"$f":"MIN($L349/$B358,$L349-SUM($L358:O358))","v":1.01444443536599},{"$f":"MIN($L349/$B358,$L349-SUM($L358:P358))","v":0.5072222176829948},{"$f":"MIN($L349/$B358,$L349-SUM($L358:Q358))","v":0},{"$f":"MIN($L349/$B358,$L349-SUM($L358:R358))","v":0},{"$f":"MIN($L349/$B358,$L349-SUM($L358:S358))","v":0},{"$f":"MIN($L349/$B358,$L349-SUM($L358:T358))","v":0},{"$f":"MIN($L349/$B358,$L349-SUM($L358:U358))","v":0},{"$f":"MIN($L349/$B358,$L349-SUM($L358:V358))","v":0},{"$f":"MIN($L349/$B358,$L349-SUM($L358:W358))","v":0},{"$f":"MIN($L349/$B358,$L349-SUM($L358:X358))","v":0},{"$f":"MIN($L349/$B358,$L349-SUM($L358:Y358))","v":0},{"$f":"MIN($L349/$B358,$L349-SUM($L358:Z358))","v":0},{"$f":"MIN($L349/$B358,$L349-SUM($L358:AA358))","v":0},{"$f":"MIN($L349/$B358,$L349-SUM($L358:AB358))","v":0},{"$f":"MIN($L349/$B358,$L349-SUM($L358:AC358))","v":0},{"$f":"MIN($L349/$B358,$L349-SUM($L358:AD358))","v":0},{"$f":"MIN($L349/$B358,$L349-SUM($L358:AE358))","v":0},{"$f":"MIN($L349/$B358,$L349-SUM($L358:AF358))","v":0}]
[null,{"$f":"B358","v":5},2007,null,null,null,null,null,null,null,null,null,{"$f":"0.5*M$349/$B359","v":0.24003962318639704},{"$f":"MIN($M349/$B359,$M349-SUM($M359:M359))","v":0.48007924637279409},{"$f":"MIN($M349/$B359,$M349-SUM($M359:N359))","v":0.48007924637279409},{"$f":"MIN($M349/$B359,$M349-SUM($M359:O359))","v":0.48007924637279409},{"$f":"MIN($M349/$B359,$M349-SUM($M359:P359))","v":0.48007924637279409},{"$f":"MIN($M349/$B359,$M349-SUM($M359:Q359))","v":0.24003962318639704},{"$f":"MIN($M349/$B359,$M349-SUM($M359:R359))","v":0},{"$f":"MIN($M349/$B359,$M349-SUM($M359:S359))","v":0},{"$f":"MIN($M349/$B359,$M349-SUM($M359:T359))","v":0},{"$f":"MIN($M349/$B359,$M349-SUM($M359:U359))","v":0},{"$f":"MIN($M349/$B359,$M349-SUM($M359:V359))","v":0},{"$f":"MIN($M349/$B359,$M349-SUM($M359:W359))","v":0},{"$f":"MIN($M349/$B359,$M349-SUM($M359:X359))","v":0},{"$f":"MIN($M349/$B359,$M349-SUM($M359:Y359))","v":0},{"$f":"MIN($M349/$B359,$M349-SUM($M359:Z359))","v":0},{"$f":"MIN($M349/$B359,$M349-SUM($M359:AA359))","v":0},{"$f":"MIN($M349/$B359,$M349-SUM($M359:AB359))","v":0},{"$f":"MIN($M349/$B359,$M349-SUM($M359:AC359))","v":0},{"$f":"MIN($M349/$B359,$M349-SUM($M359:AD359))","v":0},{"$f":"MIN($M349/$B359,$M349-SUM($M359:AE359))","v":0},{"$f":"MIN($M349/$B359,$M349-SUM($M359:AF359))","v":0}]
[null,{"$f":"F49","v":5},2008,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*N$349/$B360","v":0.16200269448735655},{"$f":"MIN($N349/$B360, $N349-SUM($N360:N360))","v":0.32400538897471309},{"$f":"MIN($N349/$B360, $N349-SUM($N360:O360))","v":0.32400538897471309},{"$f":"MIN($N349/$B360, $N349-SUM($N360:P360))","v":0.32400538897471309},{"$f":"MIN($N349/$B360, $N349-SUM($N360:Q360))","v":0.32400538897471309},{"$f":"MIN($N349/$B360, $N349-SUM($N360:R360))","v":0.16200269448735671},{"$f":"MIN($N349/$B360, $N349-SUM($N360:S360))","v":0},{"$f":"MIN($N349/$B360, $N349-SUM($N360:T360))","v":0},{"$f":"MIN($N349/$B360, $N349-SUM($N360:U360))","v":0},{"$f":"MIN($N349/$B360, $N349-SUM($N360:V360))","v":0},{"$f":"MIN($N349/$B360, $N349-SUM($N360:W360))","v":0},{"$f":"MIN($N349/$B360, $N349-SUM($N360:X360))","v":0},{"$f":"MIN($N349/$B360, $N349-SUM($N360:Y360))","v":0},{"$f":"MIN($N349/$B360, $N349-SUM($N360:Z360))","v":0},{"$f":"MIN($N349/$B360, $N349-SUM($N360:AA360))","v":0},{"$f":"MIN($N349/$B360, $N349-SUM($N360:AB360))","v":0},{"$f":"MIN($N349/$B360, $N349-SUM($N360:AC360))","v":0},{"$f":"MIN($N349/$B360, $N349-SUM($N360:AD360))","v":0},{"$f":"MIN($N349/$B360, $N349-SUM($N360:AE360))","v":0},{"$f":"MIN($N349/$B360, $N349-SUM($N360:AF360))","v":0}]
[null,{"$f":"B360","v":5},2009,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*O$349/$B361","v":1.0717470176536339},{"$f":"MIN($O349/$B361,$O349-SUM($O361:O361))","v":2.1434940353072678},{"$f":"MIN($O349/$B361,$O349-SUM($O361:P361))","v":2.1434940353072678},{"$f":"MIN($O349/$B361,$O349-SUM($O361:Q361))","v":2.1434940353072678},{"$f":"MIN($O349/$B361,$O349-SUM($O361:R361))","v":2.1434940353072678},{"$f":"MIN($O349/$B361,$O349-SUM($O361:S361))","v":1.0717470176536352},{"$f":"MIN($O349/$B361,$O349-SUM($O361:T361))","v":0},{"$f":"MIN($O349/$B361,$O349-SUM($O361:U361))","v":0},{"$f":"MIN($O349/$B361,$O349-SUM($O361:V361))","v":0},{"$f":"MIN($O349/$B361,$O349-SUM($O361:W361))","v":0},{"$f":"MIN($O349/$B361,$O349-SUM($O361:X361))","v":0},{"$f":"MIN($O349/$B361,$O349-SUM($O361:Y361))","v":0},{"$f":"MIN($O349/$B361,$O349-SUM($O361:Z361))","v":0},{"$f":"MIN($O349/$B361,$O349-SUM($O361:AA361))","v":0},{"$f":"MIN($O349/$B361,$O349-SUM($O361:AB361))","v":0},{"$f":"MIN($O349/$B361,$O349-SUM($O361:AC361))","v":0},{"$f":"MIN($O349/$B361,$O349-SUM($O361:AD361))","v":0},{"$f":"MIN($O349/$B361,$O349-SUM($O361:AE361))","v":0},{"$f":"MIN($O349/$B361,$O349-SUM($O361:AF361))","v":0}]
[null,{"$f":"B361","v":5},2010,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*P$349/$B362","v":1.0226555670996411},{"$f":"MIN($P349/$B362,$P349-SUM($P362:P362))","v":2.0453111341992822},{"$f":"MIN($P349/$B362,$P349-SUM($P362:Q362))","v":2.0453111341992822},{"$f":"MIN($P349/$B362,$P349-SUM($P362:R362))","v":2.0453111341992822},{"$f":"MIN($P349/$B362,$P349-SUM($P362:S362))","v":2.0453111341992822},{"$f":"MIN($P349/$B362,$P349-SUM($P362:T362))","v":1.0226555670996405},{"$f":"MIN($P349/$B362,$P349-SUM($P362:U362))","v":0},{"$f":"MIN($P349/$B362,$P349-SUM($P362:V362))","v":0},{"$f":"MIN($P349/$B362,$P349-SUM($P362:W362))","v":0},{"$f":"MIN($P349/$B362,$P349-SUM($P362:X362))","v":0},{"$f":"MIN($P349/$B362,$P349-SUM($P362:Y362))","v":0},{"$f":"MIN($P349/$B362,$P349-SUM($P362:Z362))","v":0},{"$f":"MIN($P349/$B362,$P349-SUM($P362:AA362))","v":0},{"$f":"MIN($P349/$B362,$P349-SUM($P362:AB362))","v":0},{"$f":"MIN($P349/$B362,$P349-SUM($P362:AC362))","v":0},{"$f":"MIN($P349/$B362,$P349-SUM($P362:AD362))","v":0},{"$f":"MIN($P349/$B362,$P349-SUM($P362:AE362))","v":0},{"$f":"MIN($P349/$B362,$P349-SUM($P362:AF362))","v":0}]
[null,{"$f":"B362","v":5},2011,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*Q$349/$B363","v":1.0464367674860431},{"$f":"MIN($Q349/$B363,$Q349-SUM($Q363:Q363))","v":2.0928735349720862},{"$f":"MIN($Q349/$B363,$Q349-SUM($Q363:R363))","v":2.0928735349720862},{"$f":"MIN($Q349/$B363,$Q349-SUM($Q363:S363))","v":2.0928735349720862},{"$f":"MIN($Q349/$B363,$Q349-SUM($Q363:T363))","v":2.0928735349720862},{"$f":"MIN($Q349/$B363,$Q349-SUM($Q363:U363))","v":1.0464367674860444},{"$f":"MIN($Q349/$B363,$Q349-SUM($Q363:V363))","v":0},{"$f":"MIN($Q349/$B363,$Q349-SUM($Q363:W363))","v":0},{"$f":"MIN($Q349/$B363,$Q349-SUM($Q363:X363))","v":0},{"$f":"MIN($Q349/$B363,$Q349-SUM($Q363:Y363))","v":0},{"$f":"MIN($Q349/$B363,$Q349-SUM($Q363:Z363))","v":0},{"$f":"MIN($Q349/$B363,$Q349-SUM($Q363:AA363))","v":0},{"$f":"MIN($Q349/$B363,$Q349-SUM($Q363:AB363))","v":0},{"$f":"MIN($Q349/$B363,$Q349-SUM($Q363:AC363))","v":0},{"$f":"MIN($Q349/$B363,$Q349-SUM($Q363:AD363))","v":0},{"$f":"MIN($Q349/$B363,$Q349-SUM($Q363:AE363))","v":0},{"$f":"MIN($Q349/$B363,$Q349-SUM($Q363:AF363))","v":0}]
[null,{"$f":"B363","v":5},2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*R$349/$B364","v":0.51534619179139163},{"$f":"MIN($R349/$B364,$R349-SUM($R364:R364))","v":1.0306923835827833},{"$f":"MIN($R349/$B364,$R349-SUM($R364:S364))","v":1.0306923835827833},{"$f":"MIN($R349/$B364,$R349-SUM($R364:T364))","v":1.0306923835827833},{"$f":"MIN($R349/$B364,$R349-SUM($R364:U364))","v":1.0306923835827833},{"$f":"MIN($R349/$B364,$R349-SUM($R364:V364))","v":0.51534619179139174},{"$f":"MIN($R349/$B364,$R349-SUM($R364:W364))","v":0},{"$f":"MIN($R349/$B364,$R349-SUM($R364:X364))","v":0},{"$f":"MIN($R349/$B364,$R349-SUM($R364:Y364))","v":0},{"$f":"MIN($R349/$B364,$R349-SUM($R364:Z364))","v":0},{"$f":"MIN($R349/$B364,$R349-SUM($R364:AA364))","v":0},{"$f":"MIN($R349/$B364,$R349-SUM($R364:AB364))","v":0},{"$f":"MIN($R349/$B364,$R349-SUM($R364:AC364))","v":0},{"$f":"MIN($R349/$B364,$R349-SUM($R364:AD364))","v":0},{"$f":"MIN($R349/$B364,$R349-SUM($R364:AE364))","v":0},{"$f":"MIN($R349/$B364,$R349-SUM($R364:AF364))","v":0}]
[null,{"$f":"G49","v":5},2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$349/$B365","v":3.1531172804987322},{"$f":"MIN($S349/$B365,$S349-SUM($T365:T365))","v":3.1531172804987322},{"$f":"MIN($S349/$B365,$S349-SUM($T365:U365))","v":3.1531172804987322},{"$f":"MIN($S349/$B365,$S349-SUM($T365:V365))","v":3.1531172804987322},{"$f":"MIN($S349/$B365,$S349-SUM($T365:W365))","v":3.1531172804987317},{"$f":"MIN($S349/$B365,$S349-SUM($T365:X365))","v":0},{"$f":"MIN($S349/$B365,$S349-SUM($T365:Y365))","v":0},{"$f":"MIN($S349/$B365,$S349-SUM($T365:Z365))","v":0},{"$f":"MIN($S349/$B365,$S349-SUM($T365:AA365))","v":0},{"$f":"MIN($S349/$B365,$S349-SUM($T365:AB365))","v":0},{"$f":"MIN($S349/$B365,$S349-SUM($T365:AC365))","v":0},{"$f":"MIN($S349/$B365,$S349-SUM($T365:AD365))","v":0},{"$f":"MIN($S349/$B365,$S349-SUM($T365:AE365))","v":0},{"$f":"MIN($S349/$B365,$S349-SUM($T365:AF365))","v":0}]
[null,{"$f":"B365","v":5},2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$349/$B366","v":3.0038704189916272},{"$f":"MIN($T349/$B366,$T349-SUM($U366:U366))","v":3.0038704189916272},{"$f":"MIN($T349/$B366,$T349-SUM($U366:V366))","v":3.0038704189916272},{"$f":"MIN($T349/$B366,$T349-SUM($U366:W366))","v":3.0038704189916272},{"$f":"MIN($T349/$B366,$T349-SUM($U366:X366))","v":3.0038704189916263},{"$f":"MIN($T349/$B366,$T349-SUM($U366:Y366))","v":0},{"$f":"MIN($T349/$B366,$T349-SUM($U366:Z366))","v":0},{"$f":"MIN($T349/$B366,$T349-SUM($U366:AA366))","v":0},{"$f":"MIN($T349/$B366,$T349-SUM($U366:AB366))","v":0},{"$f":"MIN($T349/$B366,$T349-SUM($U366:AC366))","v":0},{"$f":"MIN($T349/$B366,$T349-SUM($U366:AD366))","v":0},{"$f":"MIN($T349/$B366,$T349-SUM($U366:AE366))","v":0},{"$f":"MIN($T349/$B366,$T349-SUM($U366:AF366))","v":0}]
[null,{"$f":"B366","v":5},2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$349/$B367","v":1.5923570695627192},{"$f":"MIN($U349/$B367,$U349-SUM($V367:V367))","v":1.5923570695627192},{"$f":"MIN($U349/$B367,$U349-SUM($V367:W367))","v":1.5923570695627192},{"$f":"MIN($U349/$B367,$U349-SUM($V367:X367))","v":1.5923570695627192},{"$f":"MIN($U349/$B367,$U349-SUM($V367:Y367))","v":1.5923570695627189},{"$f":"MIN($U349/$B367,$U349-SUM($V367:Z367))","v":0},{"$f":"MIN($U349/$B367,$U349-SUM($V367:AA367))","v":0},{"$f":"MIN($U349/$B367,$U349-SUM($V367:AB367))","v":0},{"$f":"MIN($U349/$B367,$U349-SUM($V367:AC367))","v":0},{"$f":"MIN($U349/$B367,$U349-SUM($V367:AD367))","v":0},{"$f":"MIN($U349/$B367,$U349-SUM($V367:AE367))","v":0},{"$f":"MIN($U349/$B367,$U349-SUM($V367:AF367))","v":0}]
[null,{"$f":"B367","v":5},2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$349/$B368","v":1.7700657872759245},{"$f":"MIN($V349/$B368,$V349-SUM($W368:W368))","v":1.7700657872759245},{"$f":"MIN($V349/$B368,$V349-SUM($W368:X368))","v":1.7700657872759245},{"$f":"MIN($V349/$B368,$V349-SUM($W368:Y368))","v":1.7700657872759245},{"$f":"MIN($V349/$B368,$V349-SUM($W368:Z368))","v":1.7700657872759242},{"$f":"MIN($V349/$B368,$V349-SUM($W368:AA368))","v":0},{"$f":"MIN($V349/$B368,$V349-SUM($W368:AB368))","v":0},{"$f":"MIN($V349/$B368,$V349-SUM($W368:AC368))","v":0},{"$f":"MIN($V349/$B368,$V349-SUM($W368:AD368))","v":0},{"$f":"MIN($V349/$B368,$V349-SUM($W368:AE368))","v":0},{"$f":"MIN($V349/$B368,$V349-SUM($W368:AF368))","v":0}]
[null,{"$f":"B368","v":5},2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$349/$B369","v":1.8112163186995456},{"$f":"MIN($W349/$B369,$W349-SUM($X369:X369))","v":1.8112163186995456},{"$f":"MIN($W349/$B369,$W349-SUM($X369:Y369))","v":1.8112163186995456},{"$f":"MIN($W349/$B369,$W349-SUM($X369:Z369))","v":1.8112163186995456},{"$f":"MIN($W349/$B369,$W349-SUM($X369:AA369))","v":1.8112163186995456},{"$f":"MIN($W349/$B369,$W349-SUM($X369:AB369))","v":0},{"$f":"MIN($W349/$B369,$W349-SUM($X369:AC369))","v":0},{"$f":"MIN($W349/$B369,$W349-SUM($X369:AD369))","v":0},{"$f":"MIN($W349/$B369,$W349-SUM($X369:AE369))","v":0},{"$f":"MIN($W349/$B369,$W349-SUM($X369:AF369))","v":0}]
[null,null,"Total",{"$f":"SUM(D350:D364)","v":0.17424624712137404},0.45443440064814578,0.77741819268246537,1.1087678690994638,1.3234091192502824,1.4115762077133112,1.6636555843977847,3.2426066956062827,4.9502264861255112,5.4828470768440853,5.6224760589334357,6.3239582408631811,6.5164259223736387,6.5465487900230954,7.361069908431138,{"$f":"SUM(S350:S364)","v":7.4743737825487768},{"$f":"SUM(T350:T364)","v":6.2406240704077867},{"$f":"SUM(U350:U364)","v":4.1462214856545101},{"$f":"SUM(V350:V364)","v":2.0771291510688279},{"$f":"SUM(W350:W364)","v":0.51534619179139174},{"$f":"SUM(X350:X364)","v":0},0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A148","v":"Other - non IT"},null,{"$f":"B148","v":5},1998,1999,2000,2001,2002,2003,2004,2005,2006,2007]
[null,null,"Capex",{"$f":"D148+D114","v":0},{"$f":"E148+E114","v":0},0,0,0.47664524787183321,0.43191889865415162,0.1727511507291985,4.512789215476011,2.3369599957250466,1.3525984308518881,{"$f":"N148+N114+N132","v":0.29507775587309581},0.33553343398307706,0.37495444332812,0.43405450458516942,0.2137619232409565,{"$f":"S148","v":0.39453333362189441},0.39405945280303101,0.39596770152607219,0.40161342171426673,0.40756932496089682,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"D50","v":5},1998,{"$f":"0.5*D$373/$B374","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:D374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:E374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:F374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:G374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:H374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:I374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:J374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:K374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:L374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:M374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:N374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:O374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:P374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:Q374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:R374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:S374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:T374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:U374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:V374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:W374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:X374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:Y374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:Z374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:AA374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:AB374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:AC374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:AD374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:AE374))","v":0},{"$f":"MIN($D373/$B374,$D373-SUM($D374:AF374))","v":0}]
[null,{"$f":"B374","v":5},1999,null,{"$f":"0.5*E$373/$B375","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:E375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:F375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:G375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:H375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:I375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:J375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:K375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:L375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:M375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:N375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:O375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:P375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:Q375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:R375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:S375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:T375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:U375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:V375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:W375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:X375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:Y375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:Z375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:AA375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:AB375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:AC375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:AD375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:AE375))","v":0},{"$f":"MIN($E373/$B375,$E373-SUM($E375:AF375))","v":0}]
[null,{"$f":"B375","v":5},2000,null,null,{"$f":"0.5*F$373/$B376","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:F376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:G376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:H376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:I376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:J376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:K376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:L376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:M376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:N376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:O376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:P376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:Q376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:R376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:S376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:T376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:U376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:V376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:W376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:X376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:Y376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:Z376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:AA376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:AB376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:AC376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:AD376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:AE376))","v":0},{"$f":"MIN($F373/$B376,$F373-SUM($F376:AF376))","v":0}]
[null,{"$f":"B376","v":5},2001,null,null,null,{"$f":"0.5*G$373/$B377","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:G377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:H377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:I377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:J377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:K377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:L377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:M377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:N377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:O377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:P377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:Q377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:R377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:S377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:T377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:U377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:V377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:W377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:X377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:Y377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:Z377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:AA377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:AB377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:AC377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:AD377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:AE377))","v":0},{"$f":"MIN($G373/$B377,$G373-SUM($G377:AF377))","v":0}]
[null,{"$f":"B377","v":5},2002,null,null,null,null,{"$f":"0.5*H$373/$B378","v":4.7664524787183318E-2},{"$f":"MIN($H373/$B378,$H373-SUM($H378:H378))","v":9.5329049574366637E-2},{"$f":"MIN($H373/$B378,$H373-SUM($H378:I378))","v":9.5329049574366637E-2},{"$f":"MIN($H373/$B378,$H373-SUM($H378:J378))","v":9.5329049574366637E-2},{"$f":"MIN($H373/$B378,$H373-SUM($H378:K378))","v":9.5329049574366637E-2},{"$f":"MIN($H373/$B378,$H373-SUM($H378:L378))","v":4.766452478718336E-2},{"$f":"MIN($H373/$B378,$H373-SUM($H378:M378))","v":0},{"$f":"MIN($H373/$B378,$H373-SUM($H378:N378))","v":0},{"$f":"MIN($H373/$B378,$H373-SUM($H378:O378))","v":0},{"$f":"MIN($H373/$B378,$H373-SUM($H378:P378))","v":0},{"$f":"MIN($H373/$B378,$H373-SUM($H378:Q378))","v":0},{"$f":"MIN($H373/$B378,$H373-SUM($H378:R378))","v":0},{"$f":"MIN($H373/$B378,$H373-SUM($H378:S378))","v":0},{"$f":"MIN($H373/$B378,$H373-SUM($H378:T378))","v":0},{"$f":"MIN($H373/$B378,$H373-SUM($H378:U378))","v":0},{"$f":"MIN($H373/$B378,$H373-SUM($H378:V378))","v":0},{"$f":"MIN($H373/$B378,$H373-SUM($H378:W378))","v":0},{"$f":"MIN($H373/$B378,$H373-SUM($H378:X378))","v":0},{"$f":"MIN($H373/$B378,$H373-SUM($H378:Y378))","v":0},{"$f":"MIN($H373/$B378,$H373-SUM($H378:Z378))","v":0},{"$f":"MIN($H373/$B378,$H373-SUM($H378:AA378))","v":0},{"$f":"MIN($H373/$B378,$H373-SUM($H378:AB378))","v":0},{"$f":"MIN($H373/$B378,$H373-SUM($H378:AC378))","v":0},{"$f":"MIN($H373/$B378,$H373-SUM($H378:AD378))","v":0},{"$f":"MIN($H373/$B378,$H373-SUM($H378:AE378))","v":0},{"$f":"MIN($H373/$B378,$H373-SUM($H378:AF378))","v":0}]
[null,{"$f":"E50","v":5},2003,null,null,null,null,null,{"$f":"0.5*I$373/$B379","v":4.319188986541516E-2},{"$f":"MIN($I373/$B379,$I373-SUM($I379:I379))","v":8.6383779730830321E-2},{"$f":"MIN($I373/$B379,$I373-SUM($I379:J379))","v":8.6383779730830321E-2},{"$f":"MIN($I373/$B379,$I373-SUM($I379:K379))","v":8.6383779730830321E-2},{"$f":"MIN($I373/$B379,$I373-SUM($I379:L379))","v":8.6383779730830321E-2},{"$f":"MIN($I373/$B379,$I373-SUM($I379:M379))","v":4.3191889865415167E-2},{"$f":"MIN($I373/$B379,$I373-SUM($I379:N379))","v":0},{"$f":"MIN($I373/$B379,$I373-SUM($I379:O379))","v":0},{"$f":"MIN($I373/$B379,$I373-SUM($I379:P379))","v":0},{"$f":"MIN($I373/$B379,$I373-SUM($I379:Q379))","v":0},{"$f":"MIN($I373/$B379,$I373-SUM($I379:R379))","v":0},{"$f":"MIN($I373/$B379,$I373-SUM($I379:S379))","v":0},{"$f":"MIN($I373/$B379,$I373-SUM($I379:T379))","v":0},{"$f":"MIN($I373/$B379,$I373-SUM($I379:U379))","v":0},{"$f":"MIN($I373/$B379,$I373-SUM($I379:V379))","v":0},{"$f":"MIN($I373/$B379,$I373-SUM($I379:W379))","v":0},{"$f":"MIN($I373/$B379,$I373-SUM($I379:X379))","v":0},{"$f":"MIN($I373/$B379,$I373-SUM($I379:Y379))","v":0},{"$f":"MIN($I373/$B379,$I373-SUM($I379:Z379))","v":0},{"$f":"MIN($I373/$B379,$I373-SUM($I379:AA379))","v":0},{"$f":"MIN($I373/$B379,$I373-SUM($I379:AB379))","v":0},{"$f":"MIN($I373/$B379,$I373-SUM($I379:AC379))","v":0},{"$f":"MIN($I373/$B379,$I373-SUM($I379:AD379))","v":0},{"$f":"MIN($I373/$B379,$I373-SUM($I379:AE379))","v":0},{"$f":"MIN($I373/$B379,$I373-SUM($I379:AF379))","v":0}]
[null,{"$f":"B379","v":5},2004,null,null,null,null,null,null,{"$f":"0.5*J$373/$B380","v":1.7275115072919851E-2},{"$f":"MIN($J373/$B380,$J373-SUM($J380:J380))","v":3.4550230145839703E-2},{"$f":"MIN($J373/$B380,$J373-SUM($J380:K380))","v":3.4550230145839703E-2},{"$f":"MIN($J373/$B380,$J373-SUM($J380:L380))","v":3.4550230145839703E-2},{"$f":"MIN($J373/$B380,$J373-SUM($J380:M380))","v":3.4550230145839703E-2},{"$f":"MIN($J373/$B380,$J373-SUM($J380:N380))","v":1.7275115072919844E-2},{"$f":"MIN($J373/$B380,$J373-SUM($J380:O380))","v":0},{"$f":"MIN($J373/$B380,$J373-SUM($J380:P380))","v":0},{"$f":"MIN($J373/$B380,$J373-SUM($J380:Q380))","v":0},{"$f":"MIN($J373/$B380,$J373-SUM($J380:R380))","v":0},{"$f":"MIN($J373/$B380,$J373-SUM($J380:S380))","v":0},{"$f":"MIN($J373/$B380,$J373-SUM($J380:T380))","v":0},{"$f":"MIN($J373/$B380,$J373-SUM($J380:U380))","v":0},{"$f":"MIN($J373/$B380,$J373-SUM($J380:V380))","v":0},{"$f":"MIN($J373/$B380,$J373-SUM($J380:W380))","v":0},{"$f":"MIN($J373/$B380,$J373-SUM($J380:X380))","v":0},{"$f":"MIN($J373/$B380,$J373-SUM($J380:Y380))","v":0},{"$f":"MIN($J373/$B380,$J373-SUM($J380:Z380))","v":0},{"$f":"MIN($J373/$B380,$J373-SUM($J380:AA380))","v":0},{"$f":"MIN($J373/$B380,$J373-SUM($J380:AB380))","v":0},{"$f":"MIN($J373/$B380,$J373-SUM($J380:AC380))","v":0},{"$f":"MIN($J373/$B380,$J373-SUM($J380:AD380))","v":0},{"$f":"MIN($J373/$B380,$J373-SUM($J380:AE380))","v":0},{"$f":"MIN($J373/$B380,$J373-SUM($J380:AF380))","v":0}]
[null,{"$f":"B380","v":5},2005,null,null,null,null,null,null,null,{"$f":"0.5*K$373/$B381","v":0.45127892154760108},{"$f":"MIN($K373/$B381,$K373-SUM($K381:K381))","v":0.90255784309520215},{"$f":"MIN($K373/$B381,$K373-SUM($K381:L381))","v":0.90255784309520215},{"$f":"MIN($K373/$B381,$K373-SUM($K381:M381))","v":0.90255784309520215},{"$f":"MIN($K373/$B381,$K373-SUM($K381:N381))","v":0.90255784309520215},{"$f":"MIN($K373/$B381,$K373-SUM($K381:O381))","v":0.45127892154760119},{"$f":"MIN($K373/$B381,$K373-SUM($K381:P381))","v":0},{"$f":"MIN($K373/$B381,$K373-SUM($K381:Q381))","v":0},{"$f":"MIN($K373/$B381,$K373-SUM($K381:R381))","v":0},{"$f":"MIN($K373/$B381,$K373-SUM($K381:S381))","v":0},{"$f":"MIN($K373/$B381,$K373-SUM($K381:T381))","v":0},{"$f":"MIN($K373/$B381,$K373-SUM($K381:U381))","v":0},{"$f":"MIN($K373/$B381,$K373-SUM($K381:V381))","v":0},{"$f":"MIN($K373/$B381,$K373-SUM($K381:W381))","v":0},{"$f":"MIN($K373/$B381,$K373-SUM($K381:X381))","v":0},{"$f":"MIN($K373/$B381,$K373-SUM($K381:Y381))","v":0},{"$f":"MIN($K373/$B381,$K373-SUM($K381:Z381))","v":0},{"$f":"MIN($K373/$B381,$K373-SUM($K381:AA381))","v":0},{"$f":"MIN($K373/$B381,$K373-SUM($K381:AB381))","v":0},{"$f":"MIN($K373/$B381,$K373-SUM($K381:AC381))","v":0},{"$f":"MIN($K373/$B381,$K373-SUM($K381:AD381))","v":0},{"$f":"MIN($K373/$B381,$K373-SUM($K381:AE381))","v":0},{"$f":"MIN($K373/$B381,$K373-SUM($K381:AF381))","v":0}]
[null,{"$f":"B381","v":5},2006,null,null,null,null,null,null,null,null,{"$f":"0.5*L$373/$B382","v":0.23369599957250467},{"$f":"MIN($L373/$B382,$L373-SUM($L382:L382))","v":0.46739199914500934},{"$f":"MIN($L373/$B382,$L373-SUM($L382:M382))","v":0.46739199914500934},{"$f":"MIN($L373/$B382,$L373-SUM($L382:N382))","v":0.46739199914500934},{"$f":"MIN($L373/$B382,$L373-SUM($L382:O382))","v":0.46739199914500934},{"$f":"MIN($L373/$B382,$L373-SUM($L382:P382))","v":0.23369599957250475},{"$f":"MIN($L373/$B382,$L373-SUM($L382:Q382))","v":0},{"$f":"MIN($L373/$B382,$L373-SUM($L382:R382))","v":0},{"$f":"MIN($L373/$B382,$L373-SUM($L382:S382))","v":0},{"$f":"MIN($L373/$B382,$L373-SUM($L382:T382))","v":0},{"$f":"MIN($L373/$B382,$L373-SUM($L382:U382))","v":0},{"$f":"MIN($L373/$B382,$L373-SUM($L382:V382))","v":0},{"$f":"MIN($L373/$B382,$L373-SUM($L382:W382))","v":0},{"$f":"MIN($L373/$B382,$L373-SUM($L382:X382))","v":0},{"$f":"MIN($L373/$B382,$L373-SUM($L382:Y382))","v":0},{"$f":"MIN($L373/$B382,$L373-SUM($L382:Z382))","v":0},{"$f":"MIN($L373/$B382,$L373-SUM($L382:AA382))","v":0},{"$f":"MIN($L373/$B382,$L373-SUM($L382:AB382))","v":0},{"$f":"MIN($L373/$B382,$L373-SUM($L382:AC382))","v":0},{"$f":"MIN($L373/$B382,$L373-SUM($L382:AD382))","v":0},{"$f":"MIN($L373/$B382,$L373-SUM($L382:AE382))","v":0},{"$f":"MIN($L373/$B382,$L373-SUM($L382:AF382))","v":0}]
[null,{"$f":"B382","v":5},2007,null,null,null,null,null,null,null,null,null,{"$f":"0.5*M$373/$B383","v":0.13525984308518882},{"$f":"MIN($M373/$B383,$M373-SUM($M383:M383))","v":0.27051968617037764},{"$f":"MIN($M373/$B383,$M373-SUM($M383:N383))","v":0.27051968617037764},{"$f":"MIN($M373/$B383,$M373-SUM($M383:O383))","v":0.27051968617037764},{"$f":"MIN($M373/$B383,$M373-SUM($M383:P383))","v":0.27051968617037764},{"$f":"MIN($M373/$B383,$M373-SUM($M383:Q383))","v":0.13525984308518879},{"$f":"MIN($M373/$B383,$M373-SUM($M383:R383))","v":0},{"$f":"MIN($M373/$B383,$M373-SUM($M383:S383))","v":0},{"$f":"MIN($M373/$B383,$M373-SUM($M383:T383))","v":0},{"$f":"MIN($M373/$B383,$M373-SUM($M383:U383))","v":0},{"$f":"MIN($M373/$B383,$M373-SUM($M383:V383))","v":0},{"$f":"MIN($M373/$B383,$M373-SUM($M383:W383))","v":0},{"$f":"MIN($M373/$B383,$M373-SUM($M383:X383))","v":0},{"$f":"MIN($M373/$B383,$M373-SUM($M383:Y383))","v":0},{"$f":"MIN($M373/$B383,$M373-SUM($M383:Z383))","v":0},{"$f":"MIN($M373/$B383,$M373-SUM($M383:AA383))","v":0},{"$f":"MIN($M373/$B383,$M373-SUM($M383:AB383))","v":0},{"$f":"MIN($M373/$B383,$M373-SUM($M383:AC383))","v":0},{"$f":"MIN($M373/$B383,$M373-SUM($M383:AD383))","v":0},{"$f":"MIN($M373/$B383,$M373-SUM($M383:AE383))","v":0},{"$f":"MIN($M373/$B383,$M373-SUM($M383:AF383))","v":0}]
[null,{"$f":"F50","v":5},2008,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*N$373/$B384","v":2.9507775587309583E-2},{"$f":"MIN($N373/$B384, $N373-SUM($N384:N384))","v":5.9015551174619166E-2},{"$f":"MIN($N373/$B384, $N373-SUM($N384:O384))","v":5.9015551174619166E-2},{"$f":"MIN($N373/$B384, $N373-SUM($N384:P384))","v":5.9015551174619166E-2},{"$f":"MIN($N373/$B384, $N373-SUM($N384:Q384))","v":5.9015551174619166E-2},{"$f":"MIN($N373/$B384, $N373-SUM($N384:R384))","v":2.9507775587309604E-2},{"$f":"MIN($N373/$B384, $N373-SUM($N384:S384))","v":0},{"$f":"MIN($N373/$B384, $N373-SUM($N384:T384))","v":0},{"$f":"MIN($N373/$B384, $N373-SUM($N384:U384))","v":0},{"$f":"MIN($N373/$B384, $N373-SUM($N384:V384))","v":0},{"$f":"MIN($N373/$B384, $N373-SUM($N384:W384))","v":0},{"$f":"MIN($N373/$B384, $N373-SUM($N384:X384))","v":0},{"$f":"MIN($N373/$B384, $N373-SUM($N384:Y384))","v":0},{"$f":"MIN($N373/$B384, $N373-SUM($N384:Z384))","v":0},{"$f":"MIN($N373/$B384, $N373-SUM($N384:AA384))","v":0},{"$f":"MIN($N373/$B384, $N373-SUM($N384:AB384))","v":0},{"$f":"MIN($N373/$B384, $N373-SUM($N384:AC384))","v":0},{"$f":"MIN($N373/$B384, $N373-SUM($N384:AD384))","v":0},{"$f":"MIN($N373/$B384, $N373-SUM($N384:AE384))","v":0},{"$f":"MIN($N373/$B384, $N373-SUM($N384:AF384))","v":0}]
[null,{"$f":"B384","v":5},2009,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*O$373/$B385","v":3.3553343398307706E-2},{"$f":"MIN($O373/$B385,$O373-SUM($O385:O385))","v":6.7106686796615411E-2},{"$f":"MIN($O373/$B385,$O373-SUM($O385:P385))","v":6.7106686796615411E-2},{"$f":"MIN($O373/$B385,$O373-SUM($O385:Q385))","v":6.7106686796615411E-2},{"$f":"MIN($O373/$B385,$O373-SUM($O385:R385))","v":6.7106686796615411E-2},{"$f":"MIN($O373/$B385,$O373-SUM($O385:S385))","v":3.3553343398307678E-2},{"$f":"MIN($O373/$B385,$O373-SUM($O385:T385))","v":0},{"$f":"MIN($O373/$B385,$O373-SUM($O385:U385))","v":0},{"$f":"MIN($O373/$B385,$O373-SUM($O385:V385))","v":0},{"$f":"MIN($O373/$B385,$O373-SUM($O385:W385))","v":0},{"$f":"MIN($O373/$B385,$O373-SUM($O385:X385))","v":0},{"$f":"MIN($O373/$B385,$O373-SUM($O385:Y385))","v":0},{"$f":"MIN($O373/$B385,$O373-SUM($O385:Z385))","v":0},{"$f":"MIN($O373/$B385,$O373-SUM($O385:AA385))","v":0},{"$f":"MIN($O373/$B385,$O373-SUM($O385:AB385))","v":0},{"$f":"MIN($O373/$B385,$O373-SUM($O385:AC385))","v":0},{"$f":"MIN($O373/$B385,$O373-SUM($O385:AD385))","v":0},{"$f":"MIN($O373/$B385,$O373-SUM($O385:AE385))","v":0},{"$f":"MIN($O373/$B385,$O373-SUM($O385:AF385))","v":0}]
[null,{"$f":"B385","v":5},2010,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*P$373/$B386","v":3.7495444332812003E-2},{"$f":"MIN($P373/$B386,$P373-SUM($P386:P386))","v":7.4990888665624006E-2},{"$f":"MIN($P373/$B386,$P373-SUM($P386:Q386))","v":7.4990888665624006E-2},{"$f":"MIN($P373/$B386,$P373-SUM($P386:R386))","v":7.4990888665624006E-2},{"$f":"MIN($P373/$B386,$P373-SUM($P386:S386))","v":7.4990888665624006E-2},{"$f":"MIN($P373/$B386,$P373-SUM($P386:T386))","v":3.7495444332812045E-2},{"$f":"MIN($P373/$B386,$P373-SUM($P386:U386))","v":0},{"$f":"MIN($P373/$B386,$P373-SUM($P386:V386))","v":0},{"$f":"MIN($P373/$B386,$P373-SUM($P386:W386))","v":0},{"$f":"MIN($P373/$B386,$P373-SUM($P386:X386))","v":0},{"$f":"MIN($P373/$B386,$P373-SUM($P386:Y386))","v":0},{"$f":"MIN($P373/$B386,$P373-SUM($P386:Z386))","v":0},{"$f":"MIN($P373/$B386,$P373-SUM($P386:AA386))","v":0},{"$f":"MIN($P373/$B386,$P373-SUM($P386:AB386))","v":0},{"$f":"MIN($P373/$B386,$P373-SUM($P386:AC386))","v":0},{"$f":"MIN($P373/$B386,$P373-SUM($P386:AD386))","v":0},{"$f":"MIN($P373/$B386,$P373-SUM($P386:AE386))","v":0},{"$f":"MIN($P373/$B386,$P373-SUM($P386:AF386))","v":0}]
[null,{"$f":"B386","v":5},2011,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*Q$373/$B387","v":4.3405450458516945E-2},{"$f":"MIN($Q373/$B387,$Q373-SUM($Q387:Q387))","v":8.681090091703389E-2},{"$f":"MIN($Q373/$B387,$Q373-SUM($Q387:R387))","v":8.681090091703389E-2},{"$f":"MIN($Q373/$B387,$Q373-SUM($Q387:S387))","v":8.681090091703389E-2},{"$f":"MIN($Q373/$B387,$Q373-SUM($Q387:T387))","v":8.681090091703389E-2},{"$f":"MIN($Q373/$B387,$Q373-SUM($Q387:U387))","v":4.3405450458516903E-2},{"$f":"MIN($Q373/$B387,$Q373-SUM($Q387:V387))","v":0},{"$f":"MIN($Q373/$B387,$Q373-SUM($Q387:W387))","v":0},{"$f":"MIN($Q373/$B387,$Q373-SUM($Q387:X387))","v":0},{"$f":"MIN($Q373/$B387,$Q373-SUM($Q387:Y387))","v":0},{"$f":"MIN($Q373/$B387,$Q373-SUM($Q387:Z387))","v":0},{"$f":"MIN($Q373/$B387,$Q373-SUM($Q387:AA387))","v":0},{"$f":"MIN($Q373/$B387,$Q373-SUM($Q387:AB387))","v":0},{"$f":"MIN($Q373/$B387,$Q373-SUM($Q387:AC387))","v":0},{"$f":"MIN($Q373/$B387,$Q373-SUM($Q387:AD387))","v":0},{"$f":"MIN($Q373/$B387,$Q373-SUM($Q387:AE387))","v":0},{"$f":"MIN($Q373/$B387,$Q373-SUM($Q387:AF387))","v":0}]
[null,{"$f":"B387","v":5},2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*R$373/$B388","v":2.1376192324095648E-2},{"$f":"MIN($R373/$B388,$R373-SUM($R388:R388))","v":4.2752384648191297E-2},{"$f":"MIN($R373/$B388,$R373-SUM($R388:S388))","v":4.2752384648191297E-2},{"$f":"MIN($R373/$B388,$R373-SUM($R388:T388))","v":4.2752384648191297E-2},{"$f":"MIN($R373/$B388,$R373-SUM($R388:U388))","v":4.2752384648191297E-2},{"$f":"MIN($R373/$B388,$R373-SUM($R388:V388))","v":2.1376192324095655E-2},{"$f":"MIN($R373/$B388,$R373-SUM($R388:W388))","v":0},{"$f":"MIN($R373/$B388,$R373-SUM($R388:X388))","v":0},{"$f":"MIN($R373/$B388,$R373-SUM($R388:Y388))","v":0},{"$f":"MIN($R373/$B388,$R373-SUM($R388:Z388))","v":0},{"$f":"MIN($R373/$B388,$R373-SUM($R388:AA388))","v":0},{"$f":"MIN($R373/$B388,$R373-SUM($R388:AB388))","v":0},{"$f":"MIN($R373/$B388,$R373-SUM($R388:AC388))","v":0},{"$f":"MIN($R373/$B388,$R373-SUM($R388:AD388))","v":0},{"$f":"MIN($R373/$B388,$R373-SUM($R388:AE388))","v":0},{"$f":"MIN($R373/$B388,$R373-SUM($R388:AF388))","v":0}]
[null,{"$f":"G50","v":5},2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$373/$B389","v":7.8906666724378877E-2},{"$f":"MIN($S373/$B389,$S373-SUM($T389:T389))","v":7.8906666724378877E-2},{"$f":"MIN($S373/$B389,$S373-SUM($T389:U389))","v":7.8906666724378877E-2},{"$f":"MIN($S373/$B389,$S373-SUM($T389:V389))","v":7.8906666724378877E-2},{"$f":"MIN($S373/$B389,$S373-SUM($T389:W389))","v":7.8906666724378877E-2},{"$f":"MIN($S373/$B389,$S373-SUM($T389:X389))","v":5.5511151231257827E-17},{"$f":"MIN($S373/$B389,$S373-SUM($T389:Y389))","v":0},{"$f":"MIN($S373/$B389,$S373-SUM($T389:Z389))","v":0},{"$f":"MIN($S373/$B389,$S373-SUM($T389:AA389))","v":0},{"$f":"MIN($S373/$B389,$S373-SUM($T389:AB389))","v":0},{"$f":"MIN($S373/$B389,$S373-SUM($T389:AC389))","v":0},{"$f":"MIN($S373/$B389,$S373-SUM($T389:AD389))","v":0},{"$f":"MIN($S373/$B389,$S373-SUM($T389:AE389))","v":0},{"$f":"MIN($S373/$B389,$S373-SUM($T389:AF389))","v":0}]
[null,{"$f":"B389","v":5},2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$373/$B390","v":7.8811890560606196E-2},{"$f":"MIN($T373/$B390,$T373-SUM($U390:U390))","v":7.8811890560606196E-2},{"$f":"MIN($T373/$B390,$T373-SUM($U390:V390))","v":7.8811890560606196E-2},{"$f":"MIN($T373/$B390,$T373-SUM($U390:W390))","v":7.8811890560606196E-2},{"$f":"MIN($T373/$B390,$T373-SUM($U390:X390))","v":7.8811890560606196E-2},{"$f":"MIN($T373/$B390,$T373-SUM($U390:Y390))","v":0},{"$f":"MIN($T373/$B390,$T373-SUM($U390:Z390))","v":0},{"$f":"MIN($T373/$B390,$T373-SUM($U390:AA390))","v":0},{"$f":"MIN($T373/$B390,$T373-SUM($U390:AB390))","v":0},{"$f":"MIN($T373/$B390,$T373-SUM($U390:AC390))","v":0},{"$f":"MIN($T373/$B390,$T373-SUM($U390:AD390))","v":0},{"$f":"MIN($T373/$B390,$T373-SUM($U390:AE390))","v":0},{"$f":"MIN($T373/$B390,$T373-SUM($U390:AF390))","v":0}]
[null,{"$f":"B390","v":5},2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$373/$B391","v":7.9193540305214444E-2},{"$f":"MIN($U373/$B391,$U373-SUM($V391:V391))","v":7.9193540305214444E-2},{"$f":"MIN($U373/$B391,$U373-SUM($V391:W391))","v":7.9193540305214444E-2},{"$f":"MIN($U373/$B391,$U373-SUM($V391:X391))","v":7.9193540305214444E-2},{"$f":"MIN($U373/$B391,$U373-SUM($V391:Y391))","v":7.9193540305214416E-2},{"$f":"MIN($U373/$B391,$U373-SUM($V391:Z391))","v":0},{"$f":"MIN($U373/$B391,$U373-SUM($V391:AA391))","v":0},{"$f":"MIN($U373/$B391,$U373-SUM($V391:AB391))","v":0},{"$f":"MIN($U373/$B391,$U373-SUM($V391:AC391))","v":0},{"$f":"MIN($U373/$B391,$U373-SUM($V391:AD391))","v":0},{"$f":"MIN($U373/$B391,$U373-SUM($V391:AE391))","v":0},{"$f":"MIN($U373/$B391,$U373-SUM($V391:AF391))","v":0}]
[null,{"$f":"B391","v":5},2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$373/$B392","v":8.0322684342853348E-2},{"$f":"MIN($V373/$B392,$V373-SUM($W392:W392))","v":8.0322684342853348E-2},{"$f":"MIN($V373/$B392,$V373-SUM($W392:X392))","v":8.0322684342853348E-2},{"$f":"MIN($V373/$B392,$V373-SUM($W392:Y392))","v":8.0322684342853348E-2},{"$f":"MIN($V373/$B392,$V373-SUM($W392:Z392))","v":8.0322684342853334E-2},{"$f":"MIN($V373/$B392,$V373-SUM($W392:AA392))","v":0},{"$f":"MIN($V373/$B392,$V373-SUM($W392:AB392))","v":0},{"$f":"MIN($V373/$B392,$V373-SUM($W392:AC392))","v":0},{"$f":"MIN($V373/$B392,$V373-SUM($W392:AD392))","v":0},{"$f":"MIN($V373/$B392,$V373-SUM($W392:AE392))","v":0},{"$f":"MIN($V373/$B392,$V373-SUM($W392:AF392))","v":0}]
[null,{"$f":"B392","v":5},2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$373/$B393","v":8.1513864992179358E-2},{"$f":"MIN($W373/$B393,$W373-SUM($X393:X393))","v":8.1513864992179358E-2},{"$f":"MIN($W373/$B393,$W373-SUM($X393:Y393))","v":8.1513864992179358E-2},{"$f":"MIN($W373/$B393,$W373-SUM($X393:Z393))","v":8.1513864992179358E-2},{"$f":"MIN($W373/$B393,$W373-SUM($X393:AA393))","v":8.1513864992179358E-2},{"$f":"MIN($W373/$B393,$W373-SUM($X393:AB393))","v":0},{"$f":"MIN($W373/$B393,$W373-SUM($X393:AC393))","v":0},{"$f":"MIN($W373/$B393,$W373-SUM($X393:AD393))","v":0},{"$f":"MIN($W373/$B393,$W373-SUM($X393:AE393))","v":0},{"$f":"MIN($W373/$B393,$W373-SUM($X393:AF393))","v":0}]
[null,null,"Total",{"$f":"SUM(D374:D388)","v":0},0,0,0,{"$f":"SUM(H374:H388)","v":4.7664524787183318E-2},0.1385209394397818,0.19898794437811679,0.66754198099863771,1.3525169021187435,1.6738082199892537,1.7477194240091536,1.7503135380564356,1.3528082891670346,0.74873426283825784,0.44456006296317691,{"$f":"SUM(S374:S388)","v":0.30116863661477422},{"$f":"SUM(T374:T388)","v":0.23810751762915688},{"$f":"SUM(U374:U388)","v":0.16705872989803722},{"$f":"SUM(V374:V388)","v":8.61578351067082E-2},{"$f":"SUM(W374:W388)","v":2.1376192324095655E-2},{"$f":"SUM(X374:X388)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
["NEW Town Eco. Depn",null,{"$f":"B149","v":5}]
[null,null,"Capex",{"$f":"D149","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N149+N133","v":4.6111528424607835},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"D51","v":1},1998,{"$f":"0.5*D$398/$B399","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:D399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:E399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:F399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:G399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:H399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:I399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:J399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:K399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:L399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:M399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:N399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:O399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:P399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:Q399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:R399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:S399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:T399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:U399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:V399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:W399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:X399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:Y399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:Z399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:AA399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:AB399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:AC399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:AD399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:AE399))","v":0},{"$f":"MIN($D398/$B399,$D398-SUM($D399:AF399))","v":0}]
[null,{"$f":"B399","v":1},1999,null,{"$f":"0.5*E$398/$B400","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:E400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:F400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:G400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:H400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:I400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:J400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:K400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:L400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:M400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:N400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:O400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:P400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:Q400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:R400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:S400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:T400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:U400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:V400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:W400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:X400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:Y400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:Z400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:AA400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:AB400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:AC400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:AD400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:AE400))","v":0},{"$f":"MIN($E398/$B400,$E398-SUM($E400:AF400))","v":0}]
[null,{"$f":"B400","v":1},2000,null,null,{"$f":"0.5*F$398/$B401","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:F401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:G401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:H401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:I401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:J401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:K401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:L401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:M401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:N401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:O401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:P401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:Q401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:R401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:S401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:T401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:U401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:V401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:W401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:X401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:Y401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:Z401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:AA401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:AB401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:AC401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:AD401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:AE401))","v":0},{"$f":"MIN($F398/$B401,$F398-SUM($F401:AF401))","v":0}]
[null,{"$f":"B401","v":1},2001,null,null,null,{"$f":"0.5*G$398/$B402","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:G402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:H402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:I402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:J402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:K402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:L402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:M402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:N402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:O402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:P402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:Q402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:R402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:S402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:T402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:U402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:V402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:W402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:X402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:Y402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:Z402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:AA402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:AB402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:AC402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:AD402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:AE402))","v":0},{"$f":"MIN($G398/$B402,$G398-SUM($G402:AF402))","v":0}]
[null,{"$f":"B402","v":1},2002,null,null,null,null,{"$f":"0.5*H$398/$B403","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:H403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:I403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:J403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:K403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:L403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:M403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:N403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:O403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:P403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:Q403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:R403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:S403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:T403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:U403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:V403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:W403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:X403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:Y403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:Z403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:AA403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:AB403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:AC403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:AD403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:AE403))","v":0},{"$f":"MIN($H398/$B403,$H398-SUM($H403:AF403))","v":0}]
[null,{"$f":"E51","v":1},2003,null,null,null,null,null,{"$f":"0.5*I$398/$B404","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:I404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:J404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:K404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:L404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:M404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:N404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:O404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:P404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:Q404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:R404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:S404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:T404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:U404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:V404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:W404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:X404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:Y404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:Z404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:AA404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:AB404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:AC404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:AD404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:AE404))","v":0},{"$f":"MIN($I398/$B404,$I398-SUM($I404:AF404))","v":0}]
[null,{"$f":"B404","v":1},2004,null,null,null,null,null,null,{"$f":"0.5*J$398/$B405","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:J405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:K405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:L405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:M405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:N405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:O405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:P405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:Q405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:R405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:S405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:T405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:U405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:V405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:W405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:X405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:Y405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:Z405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:AA405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:AB405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:AC405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:AD405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:AE405))","v":0},{"$f":"MIN($J398/$B405,$J398-SUM($J405:AF405))","v":0}]
[null,{"$f":"B405","v":1},2005,null,null,null,null,null,null,null,{"$f":"0.5*K$398/$B406","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:K406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:L406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:M406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:N406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:O406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:P406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:Q406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:R406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:S406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:T406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:U406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:V406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:W406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:X406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:Y406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:Z406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:AA406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:AB406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:AC406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:AD406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:AE406))","v":0},{"$f":"MIN($K398/$B406,$K398-SUM($K406:AF406))","v":0}]
[null,{"$f":"B406","v":1},2006,null,null,null,null,null,null,null,null,{"$f":"0.5*L$398/$B407","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:L407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:M407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:N407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:O407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:P407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:Q407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:R407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:S407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:T407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:U407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:V407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:W407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:X407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:Y407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:Z407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:AA407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:AB407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:AC407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:AD407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:AE407))","v":0},{"$f":"MIN($L398/$B407,$L398-SUM($L407:AF407))","v":0}]
[null,{"$f":"B407","v":1},2007,null,null,null,null,null,null,null,null,null,{"$f":"0.5*M$398/$B408","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:M408))","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:N408))","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:O408))","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:P408))","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:Q408))","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:R408))","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:S408))","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:T408))","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:U408))","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:V408))","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:W408))","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:X408))","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:Y408))","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:Z408))","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:AA408))","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:AB408))","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:AC408))","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:AD408))","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:AE408))","v":0},{"$f":"MIN($M398/$B408,$M398-SUM($M408:AF408))","v":0}]
[null,{"$f":"F51","v":5},2008,null,null,null,null,null,null,null,null,null,null,{"$f":"N$398/$B409","v":0.92223056849215668},{"$f":"MIN($N398/$B409, $N398-SUM($N409:N409))","v":0.92223056849215668},{"$f":"MIN($N398/$B409, $N398-SUM($N409:O409))","v":0.92223056849215668},{"$f":"MIN($N398/$B409, $N398-SUM($N409:P409))","v":0.92223056849215668},{"$f":"MIN($N398/$B409, $N398-SUM($N409:Q409))","v":0.92223056849215668},{"$f":"MIN($N398/$B409, $N398-SUM($N409:R409))","v":0},{"$f":"MIN($N398/$B409, $N398-SUM($N409:S409))","v":0},{"$f":"MIN($N398/$B409, $N398-SUM($N409:T409))","v":0},{"$f":"MIN($N398/$B409, $N398-SUM($N409:U409))","v":0},{"$f":"MIN($N398/$B409, $N398-SUM($N409:V409))","v":0},{"$f":"MIN($N398/$B409, $N398-SUM($N409:W409))","v":0},{"$f":"MIN($N398/$B409, $N398-SUM($N409:X409))","v":0},{"$f":"MIN($N398/$B409, $N398-SUM($N409:Y409))","v":0},{"$f":"MIN($N398/$B409, $N398-SUM($N409:Z409))","v":0},{"$f":"MIN($N398/$B409, $N398-SUM($N409:AA409))","v":0},{"$f":"MIN($N398/$B409, $N398-SUM($N409:AB409))","v":0},{"$f":"MIN($N398/$B409, $N398-SUM($N409:AC409))","v":0},{"$f":"MIN($N398/$B409, $N398-SUM($N409:AD409))","v":0},{"$f":"MIN($N398/$B409, $N398-SUM($N409:AE409))","v":0},{"$f":"MIN($N398/$B409, $N398-SUM($N409:AF409))","v":0}]
[null,{"$f":"B409","v":5},2009,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*O$398/$B410","v":0},{"$f":"MIN($O398/$B410,$O398-SUM($O410:O410))","v":0},{"$f":"MIN($O398/$B410,$O398-SUM($O410:P410))","v":0},{"$f":"MIN($O398/$B410,$O398-SUM($O410:Q410))","v":0},{"$f":"MIN($O398/$B410,$O398-SUM($O410:R410))","v":0},{"$f":"MIN($O398/$B410,$O398-SUM($O410:S410))","v":0},{"$f":"MIN($O398/$B410,$O398-SUM($O410:T410))","v":0},{"$f":"MIN($O398/$B410,$O398-SUM($O410:U410))","v":0},{"$f":"MIN($O398/$B410,$O398-SUM($O410:V410))","v":0},{"$f":"MIN($O398/$B410,$O398-SUM($O410:W410))","v":0},{"$f":"MIN($O398/$B410,$O398-SUM($O410:X410))","v":0},{"$f":"MIN($O398/$B410,$O398-SUM($O410:Y410))","v":0},{"$f":"MIN($O398/$B410,$O398-SUM($O410:Z410))","v":0},{"$f":"MIN($O398/$B410,$O398-SUM($O410:AA410))","v":0},{"$f":"MIN($O398/$B410,$O398-SUM($O410:AB410))","v":0},{"$f":"MIN($O398/$B410,$O398-SUM($O410:AC410))","v":0},{"$f":"MIN($O398/$B410,$O398-SUM($O410:AD410))","v":0},{"$f":"MIN($O398/$B410,$O398-SUM($O410:AE410))","v":0},{"$f":"MIN($O398/$B410,$O398-SUM($O410:AF410))","v":0}]
[null,5,2010,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*P$398/$B411","v":0},{"$f":"MIN($P398/$B411,$P398-SUM($P411:P411))","v":0},{"$f":"MIN($P398/$B411,$P398-SUM($P411:Q411))","v":0},{"$f":"MIN($P398/$B411,$P398-SUM($P411:R411))","v":0},{"$f":"MIN($P398/$B411,$P398-SUM($P411:S411))","v":0},{"$f":"MIN($P398/$B411,$P398-SUM($P411:T411))","v":0},{"$f":"MIN($P398/$B411,$P398-SUM($P411:U411))","v":0},{"$f":"MIN($P398/$B411,$P398-SUM($P411:V411))","v":0},{"$f":"MIN($P398/$B411,$P398-SUM($P411:W411))","v":0},{"$f":"MIN($P398/$B411,$P398-SUM($P411:X411))","v":0},{"$f":"MIN($P398/$B411,$P398-SUM($P411:Y411))","v":0},{"$f":"MIN($P398/$B411,$P398-SUM($P411:Z411))","v":0},{"$f":"MIN($P398/$B411,$P398-SUM($P411:AA411))","v":0},{"$f":"MIN($P398/$B411,$P398-SUM($P411:AB411))","v":0},{"$f":"MIN($P398/$B411,$P398-SUM($P411:AC411))","v":0},{"$f":"MIN($P398/$B411,$P398-SUM($P411:AD411))","v":0},{"$f":"MIN($P398/$B411,$P398-SUM($P411:AE411))","v":0},{"$f":"MIN($P398/$B411,$P398-SUM($P411:AF411))","v":0}]
[null,5,2011,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*Q$398/$B412","v":0},{"$f":"MIN($Q398/$B412,$Q398-SUM($Q412:Q412))","v":0},{"$f":"MIN($Q398/$B412,$Q398-SUM($Q412:R412))","v":0},{"$f":"MIN($Q398/$B412,$Q398-SUM($Q412:S412))","v":0},{"$f":"MIN($Q398/$B412,$Q398-SUM($Q412:T412))","v":0},{"$f":"MIN($Q398/$B412,$Q398-SUM($Q412:U412))","v":0},{"$f":"MIN($Q398/$B412,$Q398-SUM($Q412:V412))","v":0},{"$f":"MIN($Q398/$B412,$Q398-SUM($Q412:W412))","v":0},{"$f":"MIN($Q398/$B412,$Q398-SUM($Q412:X412))","v":0},{"$f":"MIN($Q398/$B412,$Q398-SUM($Q412:Y412))","v":0},{"$f":"MIN($Q398/$B412,$Q398-SUM($Q412:Z412))","v":0},{"$f":"MIN($Q398/$B412,$Q398-SUM($Q412:AA412))","v":0},{"$f":"MIN($Q398/$B412,$Q398-SUM($Q412:AB412))","v":0},{"$f":"MIN($Q398/$B412,$Q398-SUM($Q412:AC412))","v":0},{"$f":"MIN($Q398/$B412,$Q398-SUM($Q412:AD412))","v":0},{"$f":"MIN($Q398/$B412,$Q398-SUM($Q412:AE412))","v":0},{"$f":"MIN($Q398/$B412,$Q398-SUM($Q412:AF412))","v":0}]
[null,5,2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*R$398/$B413","v":0},{"$f":"MIN($R398/$B413,$R398-SUM($R413:R413))","v":0},{"$f":"MIN($R398/$B413,$R398-SUM($R413:S413))","v":0},{"$f":"MIN($R398/$B413,$R398-SUM($R413:T413))","v":0},{"$f":"MIN($R398/$B413,$R398-SUM($R413:U413))","v":0},{"$f":"MIN($R398/$B413,$R398-SUM($R413:V413))","v":0},{"$f":"MIN($R398/$B413,$R398-SUM($R413:W413))","v":0},{"$f":"MIN($R398/$B413,$R398-SUM($R413:X413))","v":0},{"$f":"MIN($R398/$B413,$R398-SUM($R413:Y413))","v":0},{"$f":"MIN($R398/$B413,$R398-SUM($R413:Z413))","v":0},{"$f":"MIN($R398/$B413,$R398-SUM($R413:AA413))","v":0},{"$f":"MIN($R398/$B413,$R398-SUM($R413:AB413))","v":0},{"$f":"MIN($R398/$B413,$R398-SUM($R413:AC413))","v":0},{"$f":"MIN($R398/$B413,$R398-SUM($R413:AD413))","v":0},{"$f":"MIN($R398/$B413,$R398-SUM($R413:AE413))","v":0},{"$f":"MIN($R398/$B413,$R398-SUM($R413:AF413))","v":0}]
[null,5,2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$398/$B414","v":0},{"$f":"MIN($S398/$B414,$S398-SUM($T414:T414))","v":0},{"$f":"MIN($S398/$B414,$S398-SUM($T414:U414))","v":0},{"$f":"MIN($S398/$B414,$S398-SUM($T414:V414))","v":0},{"$f":"MIN($S398/$B414,$S398-SUM($T414:W414))","v":0},{"$f":"MIN($S398/$B414,$S398-SUM($T414:X414))","v":0},{"$f":"MIN($S398/$B414,$S398-SUM($T414:Y414))","v":0},{"$f":"MIN($S398/$B414,$S398-SUM($T414:Z414))","v":0},{"$f":"MIN($S398/$B414,$S398-SUM($T414:AA414))","v":0},{"$f":"MIN($S398/$B414,$S398-SUM($T414:AB414))","v":0},{"$f":"MIN($S398/$B414,$S398-SUM($T414:AC414))","v":0},{"$f":"MIN($S398/$B414,$S398-SUM($T414:AD414))","v":0},{"$f":"MIN($S398/$B414,$S398-SUM($T414:AE414))","v":0},{"$f":"MIN($S398/$B414,$S398-SUM($T414:AF414))","v":0}]
[null,5,2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$398/$B415","v":0},{"$f":"MIN($T398/$B415,$T398-SUM($U415:U415))","v":0},{"$f":"MIN($T398/$B415,$T398-SUM($U415:V415))","v":0},{"$f":"MIN($T398/$B415,$T398-SUM($U415:W415))","v":0},{"$f":"MIN($T398/$B415,$T398-SUM($U415:X415))","v":0},{"$f":"MIN($T398/$B415,$T398-SUM($U415:Y415))","v":0},{"$f":"MIN($T398/$B415,$T398-SUM($U415:Z415))","v":0},{"$f":"MIN($T398/$B415,$T398-SUM($U415:AA415))","v":0},{"$f":"MIN($T398/$B415,$T398-SUM($U415:AB415))","v":0},{"$f":"MIN($T398/$B415,$T398-SUM($U415:AC415))","v":0},{"$f":"MIN($T398/$B415,$T398-SUM($U415:AD415))","v":0},{"$f":"MIN($T398/$B415,$T398-SUM($U415:AE415))","v":0},{"$f":"MIN($T398/$B415,$T398-SUM($U415:AF415))","v":0}]
[null,5,2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$398/$B416","v":0},{"$f":"MIN($U398/$B416,$U398-SUM($V416:V416))","v":0},{"$f":"MIN($U398/$B416,$U398-SUM($V416:W416))","v":0},{"$f":"MIN($U398/$B416,$U398-SUM($V416:X416))","v":0},{"$f":"MIN($U398/$B416,$U398-SUM($V416:Y416))","v":0},{"$f":"MIN($U398/$B416,$U398-SUM($V416:Z416))","v":0},{"$f":"MIN($U398/$B416,$U398-SUM($V416:AA416))","v":0},{"$f":"MIN($U398/$B416,$U398-SUM($V416:AB416))","v":0},{"$f":"MIN($U398/$B416,$U398-SUM($V416:AC416))","v":0},{"$f":"MIN($U398/$B416,$U398-SUM($V416:AD416))","v":0},{"$f":"MIN($U398/$B416,$U398-SUM($V416:AE416))","v":0},{"$f":"MIN($U398/$B416,$U398-SUM($V416:AF416))","v":0}]
[null,5,2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$398/$B417","v":0},{"$f":"MIN($V398/$B417,$V398-SUM($W417:W417))","v":0},{"$f":"MIN($V398/$B417,$V398-SUM($W417:X417))","v":0},{"$f":"MIN($V398/$B417,$V398-SUM($W417:Y417))","v":0},{"$f":"MIN($V398/$B417,$V398-SUM($W417:Z417))","v":0},{"$f":"MIN($V398/$B417,$V398-SUM($W417:AA417))","v":0},{"$f":"MIN($V398/$B417,$V398-SUM($W417:AB417))","v":0},{"$f":"MIN($V398/$B417,$V398-SUM($W417:AC417))","v":0},{"$f":"MIN($V398/$B417,$V398-SUM($W417:AD417))","v":0},{"$f":"MIN($V398/$B417,$V398-SUM($W417:AE417))","v":0},{"$f":"MIN($V398/$B417,$V398-SUM($W417:AF417))","v":0}]
[null,5,2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$398/$B418","v":0},{"$f":"MIN($W398/$B418,$W398-SUM($X418:X418))","v":0},{"$f":"MIN($W398/$B418,$W398-SUM($X418:Y418))","v":0},{"$f":"MIN($W398/$B418,$W398-SUM($X418:Z418))","v":0},{"$f":"MIN($W398/$B418,$W398-SUM($X418:AA418))","v":0},{"$f":"MIN($W398/$B418,$W398-SUM($X418:AB418))","v":0},{"$f":"MIN($W398/$B418,$W398-SUM($X418:AC418))","v":0},{"$f":"MIN($W398/$B418,$W398-SUM($X418:AD418))","v":0},{"$f":"MIN($W398/$B418,$W398-SUM($X418:AE418))","v":0},{"$f":"MIN($W398/$B418,$W398-SUM($X418:AF418))","v":0}]
[null,null,"Total",{"$f":"SUM(D399:D413)","v":0},0,0,0,0,0,0,0,0,0,0.92223056849215668,0.92223056849215668,0.92223056849215668,0.92223056849215668,0.92223056849215668,{"$f":"SUM(S399:S413)","v":0},{"$f":"SUM(T399:T413)","v":0},{"$f":"SUM(U399:U413)","v":0},{"$f":"SUM(V399:V413)","v":0},{"$f":"SUM(W399:W413)","v":0},{"$f":"SUM(X399:X413)","v":0},0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A150","v":"Other Asset 2"},null,{"$f":"B150","v":1}]
[null,null,"Capex",{"$f":"D150","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"D52","v":1},1998,{"$f":"0.5*D$422/$B423","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:D423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:E423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:F423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:G423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:H423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:I423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:J423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:K423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:L423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:M423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:N423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:O423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:P423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:Q423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:R423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:S423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:T423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:U423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:V423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:W423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:X423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:Y423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:Z423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:AA423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:AB423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:AC423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:AD423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:AE423))","v":0},{"$f":"MIN($D422/$B423,$D422-SUM($D423:AF423))","v":0}]
[null,{"$f":"B423","v":1},1999,null,{"$f":"0.5*E$422/$B424","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:E424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:F424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:G424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:H424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:I424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:J424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:K424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:L424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:M424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:N424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:O424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:P424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:Q424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:R424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:S424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:T424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:U424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:V424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:W424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:X424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:Y424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:Z424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:AA424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:AB424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:AC424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:AD424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:AE424))","v":0},{"$f":"MIN($E422/$B424,$E422-SUM($E424:AF424))","v":0}]
[null,{"$f":"B424","v":1},2000,null,null,{"$f":"0.5*F$422/$B425","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:F425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:G425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:H425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:I425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:J425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:K425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:L425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:M425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:N425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:O425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:P425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:Q425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:R425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:S425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:T425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:U425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:V425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:W425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:X425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:Y425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:Z425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:AA425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:AB425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:AC425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:AD425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:AE425))","v":0},{"$f":"MIN($F422/$B425,$F422-SUM($F425:AF425))","v":0}]
[null,{"$f":"B425","v":1},2001,null,null,null,{"$f":"0.5*G$422/$B426","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:G426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:H426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:I426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:J426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:K426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:L426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:M426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:N426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:O426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:P426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:Q426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:R426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:S426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:T426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:U426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:V426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:W426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:X426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:Y426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:Z426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:AA426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:AB426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:AC426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:AD426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:AE426))","v":0},{"$f":"MIN($G422/$B426,$G422-SUM($G426:AF426))","v":0}]
[null,{"$f":"B426","v":1},2002,null,null,null,null,{"$f":"0.5*H$422/$B427","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:H427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:I427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:J427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:K427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:L427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:M427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:N427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:O427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:P427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:Q427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:R427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:S427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:T427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:U427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:V427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:W427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:X427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:Y427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:Z427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:AA427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:AB427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:AC427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:AD427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:AE427))","v":0},{"$f":"MIN($H422/$B427,$H422-SUM($H427:AF427))","v":0}]
[null,{"$f":"E52","v":1},2003,null,null,null,null,null,{"$f":"0.5*I$422/$B428","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:I428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:J428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:K428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:L428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:M428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:N428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:O428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:P428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:Q428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:R428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:S428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:T428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:U428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:V428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:W428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:X428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:Y428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:Z428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:AA428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:AB428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:AC428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:AD428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:AE428))","v":0},{"$f":"MIN($I422/$B428,$I422-SUM($I428:AF428))","v":0}]
[null,{"$f":"B428","v":1},2004,null,null,null,null,null,null,{"$f":"0.5*J$422/$B429","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:J429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:K429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:L429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:M429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:N429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:O429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:P429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:Q429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:R429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:S429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:T429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:U429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:V429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:W429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:X429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:Y429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:Z429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:AA429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:AB429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:AC429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:AD429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:AE429))","v":0},{"$f":"MIN($J422/$B429,$J422-SUM($J429:AF429))","v":0}]
[null,{"$f":"B429","v":1},2005,null,null,null,null,null,null,null,{"$f":"0.5*K$422/$B430","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:K430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:L430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:M430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:N430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:O430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:P430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:Q430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:R430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:S430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:T430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:U430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:V430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:W430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:X430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:Y430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:Z430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:AA430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:AB430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:AC430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:AD430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:AE430))","v":0},{"$f":"MIN($K422/$B430,$K422-SUM($K430:AF430))","v":0}]
[null,{"$f":"B430","v":1},2006,null,null,null,null,null,null,null,null,{"$f":"0.5*L$422/$B431","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:L431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:M431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:N431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:O431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:P431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:Q431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:R431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:S431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:T431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:U431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:V431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:W431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:X431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:Y431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:Z431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:AA431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:AB431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:AC431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:AD431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:AE431))","v":0},{"$f":"MIN($L422/$B431,$L422-SUM($L431:AF431))","v":0}]
[null,{"$f":"B431","v":1},2007,null,null,null,null,null,null,null,null,null,{"$f":"0.5*M$422/$B432","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:M432))","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:N432))","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:O432))","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:P432))","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:Q432))","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:R432))","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:S432))","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:T432))","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:U432))","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:V432))","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:W432))","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:X432))","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:Y432))","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:Z432))","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:AA432))","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:AB432))","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:AC432))","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:AD432))","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:AE432))","v":0},{"$f":"MIN($M422/$B432,$M422-SUM($M432:AF432))","v":0}]
[null,{"$f":"F52","v":1},2008,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*N$422/$B433","v":0},{"$f":"MIN($N422/$B433, $N422-SUM($N433:N433))","v":0},{"$f":"MIN($N422/$B433, $N422-SUM($N433:O433))","v":0},{"$f":"MIN($N422/$B433, $N422-SUM($N433:P433))","v":0},{"$f":"MIN($N422/$B433, $N422-SUM($N433:Q433))","v":0},{"$f":"MIN($N422/$B433, $N422-SUM($N433:R433))","v":0},{"$f":"MIN($N422/$B433, $N422-SUM($N433:S433))","v":0},{"$f":"MIN($N422/$B433, $N422-SUM($N433:T433))","v":0},{"$f":"MIN($N422/$B433, $N422-SUM($N433:U433))","v":0},{"$f":"MIN($N422/$B433, $N422-SUM($N433:V433))","v":0},{"$f":"MIN($N422/$B433, $N422-SUM($N433:W433))","v":0},{"$f":"MIN($N422/$B433, $N422-SUM($N433:X433))","v":0},{"$f":"MIN($N422/$B433, $N422-SUM($N433:Y433))","v":0},{"$f":"MIN($N422/$B433, $N422-SUM($N433:Z433))","v":0},{"$f":"MIN($N422/$B433, $N422-SUM($N433:AA433))","v":0},{"$f":"MIN($N422/$B433, $N422-SUM($N433:AB433))","v":0},{"$f":"MIN($N422/$B433, $N422-SUM($N433:AC433))","v":0},{"$f":"MIN($N422/$B433, $N422-SUM($N433:AD433))","v":0},{"$f":"MIN($N422/$B433, $N422-SUM($N433:AE433))","v":0},{"$f":"MIN($N422/$B433, $N422-SUM($N433:AF433))","v":0}]
[null,{"$f":"B433","v":1},2009,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*O$422/$B434","v":0},{"$f":"MIN($O422/$B434,$O422-SUM($O434:O434))","v":0},{"$f":"MIN($O422/$B434,$O422-SUM($O434:P434))","v":0},{"$f":"MIN($O422/$B434,$O422-SUM($O434:Q434))","v":0},{"$f":"MIN($O422/$B434,$O422-SUM($O434:R434))","v":0},{"$f":"MIN($O422/$B434,$O422-SUM($O434:S434))","v":0},{"$f":"MIN($O422/$B434,$O422-SUM($O434:T434))","v":0},{"$f":"MIN($O422/$B434,$O422-SUM($O434:U434))","v":0},{"$f":"MIN($O422/$B434,$O422-SUM($O434:V434))","v":0},{"$f":"MIN($O422/$B434,$O422-SUM($O434:W434))","v":0},{"$f":"MIN($O422/$B434,$O422-SUM($O434:X434))","v":0},{"$f":"MIN($O422/$B434,$O422-SUM($O434:Y434))","v":0},{"$f":"MIN($O422/$B434,$O422-SUM($O434:Z434))","v":0},{"$f":"MIN($O422/$B434,$O422-SUM($O434:AA434))","v":0},{"$f":"MIN($O422/$B434,$O422-SUM($O434:AB434))","v":0},{"$f":"MIN($O422/$B434,$O422-SUM($O434:AC434))","v":0},{"$f":"MIN($O422/$B434,$O422-SUM($O434:AD434))","v":0},{"$f":"MIN($O422/$B434,$O422-SUM($O434:AE434))","v":0},{"$f":"MIN($O422/$B434,$O422-SUM($O434:AF434))","v":0}]
[null,{"$f":"B434","v":1},2010,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*P$422/$B435","v":0},{"$f":"MIN($P422/$B435,$P422-SUM($P435:P435))","v":0},{"$f":"MIN($P422/$B435,$P422-SUM($P435:Q435))","v":0},{"$f":"MIN($P422/$B435,$P422-SUM($P435:R435))","v":0},{"$f":"MIN($P422/$B435,$P422-SUM($P435:S435))","v":0},{"$f":"MIN($P422/$B435,$P422-SUM($P435:T435))","v":0},{"$f":"MIN($P422/$B435,$P422-SUM($P435:U435))","v":0},{"$f":"MIN($P422/$B435,$P422-SUM($P435:V435))","v":0},{"$f":"MIN($P422/$B435,$P422-SUM($P435:W435))","v":0},{"$f":"MIN($P422/$B435,$P422-SUM($P435:X435))","v":0},{"$f":"MIN($P422/$B435,$P422-SUM($P435:Y435))","v":0},{"$f":"MIN($P422/$B435,$P422-SUM($P435:Z435))","v":0},{"$f":"MIN($P422/$B435,$P422-SUM($P435:AA435))","v":0},{"$f":"MIN($P422/$B435,$P422-SUM($P435:AB435))","v":0},{"$f":"MIN($P422/$B435,$P422-SUM($P435:AC435))","v":0},{"$f":"MIN($P422/$B435,$P422-SUM($P435:AD435))","v":0},{"$f":"MIN($P422/$B435,$P422-SUM($P435:AE435))","v":0},{"$f":"MIN($P422/$B435,$P422-SUM($P435:AF435))","v":0}]
[null,{"$f":"B435","v":1},2011,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*Q$422/$B436","v":0},{"$f":"MIN($Q422/$B436,$Q422-SUM($Q436:Q436))","v":0},{"$f":"MIN($Q422/$B436,$Q422-SUM($Q436:R436))","v":0},{"$f":"MIN($Q422/$B436,$Q422-SUM($Q436:S436))","v":0},{"$f":"MIN($Q422/$B436,$Q422-SUM($Q436:T436))","v":0},{"$f":"MIN($Q422/$B436,$Q422-SUM($Q436:U436))","v":0},{"$f":"MIN($Q422/$B436,$Q422-SUM($Q436:V436))","v":0},{"$f":"MIN($Q422/$B436,$Q422-SUM($Q436:W436))","v":0},{"$f":"MIN($Q422/$B436,$Q422-SUM($Q436:X436))","v":0},{"$f":"MIN($Q422/$B436,$Q422-SUM($Q436:Y436))","v":0},{"$f":"MIN($Q422/$B436,$Q422-SUM($Q436:Z436))","v":0},{"$f":"MIN($Q422/$B436,$Q422-SUM($Q436:AA436))","v":0},{"$f":"MIN($Q422/$B436,$Q422-SUM($Q436:AB436))","v":0},{"$f":"MIN($Q422/$B436,$Q422-SUM($Q436:AC436))","v":0},{"$f":"MIN($Q422/$B436,$Q422-SUM($Q436:AD436))","v":0},{"$f":"MIN($Q422/$B436,$Q422-SUM($Q436:AE436))","v":0},{"$f":"MIN($Q422/$B436,$Q422-SUM($Q436:AF436))","v":0}]
[null,{"$f":"B436","v":1},2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*R$422/$B437","v":0},{"$f":"MIN($R422/$B437,$R422-SUM($R437:R437))","v":0},{"$f":"MIN($R422/$B437,$R422-SUM($R437:S437))","v":0},{"$f":"MIN($R422/$B437,$R422-SUM($R437:T437))","v":0},{"$f":"MIN($R422/$B437,$R422-SUM($R437:U437))","v":0},{"$f":"MIN($R422/$B437,$R422-SUM($R437:V437))","v":0},{"$f":"MIN($R422/$B437,$R422-SUM($R437:W437))","v":0},{"$f":"MIN($R422/$B437,$R422-SUM($R437:X437))","v":0},{"$f":"MIN($R422/$B437,$R422-SUM($R437:Y437))","v":0},{"$f":"MIN($R422/$B437,$R422-SUM($R437:Z437))","v":0},{"$f":"MIN($R422/$B437,$R422-SUM($R437:AA437))","v":0},{"$f":"MIN($R422/$B437,$R422-SUM($R437:AB437))","v":0},{"$f":"MIN($R422/$B437,$R422-SUM($R437:AC437))","v":0},{"$f":"MIN($R422/$B437,$R422-SUM($R437:AD437))","v":0},{"$f":"MIN($R422/$B437,$R422-SUM($R437:AE437))","v":0},{"$f":"MIN($R422/$B437,$R422-SUM($R437:AF437))","v":0}]
[null,{"$f":"G52","v":1},2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$422/$B438","v":0},{"$f":"MIN($S422/$B438,$S422-SUM($T438:T438))","v":0},{"$f":"MIN($S422/$B438,$S422-SUM($T438:U438))","v":0},{"$f":"MIN($S422/$B438,$S422-SUM($T438:V438))","v":0},{"$f":"MIN($S422/$B438,$S422-SUM($T438:W438))","v":0},{"$f":"MIN($S422/$B438,$S422-SUM($T438:X438))","v":0},{"$f":"MIN($S422/$B438,$S422-SUM($T438:Y438))","v":0},{"$f":"MIN($S422/$B438,$S422-SUM($T438:Z438))","v":0},{"$f":"MIN($S422/$B438,$S422-SUM($T438:AA438))","v":0},{"$f":"MIN($S422/$B438,$S422-SUM($T438:AB438))","v":0},{"$f":"MIN($S422/$B438,$S422-SUM($T438:AC438))","v":0},{"$f":"MIN($S422/$B438,$S422-SUM($T438:AD438))","v":0},{"$f":"MIN($S422/$B438,$S422-SUM($T438:AE438))","v":0},{"$f":"MIN($S422/$B438,$S422-SUM($T438:AF438))","v":0}]
[null,{"$f":"B438","v":1},2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$422/$B439","v":0},{"$f":"MIN($T422/$B439,$T422-SUM($U439:U439))","v":0},{"$f":"MIN($T422/$B439,$T422-SUM($U439:V439))","v":0},{"$f":"MIN($T422/$B439,$T422-SUM($U439:W439))","v":0},{"$f":"MIN($T422/$B439,$T422-SUM($U439:X439))","v":0},{"$f":"MIN($T422/$B439,$T422-SUM($U439:Y439))","v":0},{"$f":"MIN($T422/$B439,$T422-SUM($U439:Z439))","v":0},{"$f":"MIN($T422/$B439,$T422-SUM($U439:AA439))","v":0},{"$f":"MIN($T422/$B439,$T422-SUM($U439:AB439))","v":0},{"$f":"MIN($T422/$B439,$T422-SUM($U439:AC439))","v":0},{"$f":"MIN($T422/$B439,$T422-SUM($U439:AD439))","v":0},{"$f":"MIN($T422/$B439,$T422-SUM($U439:AE439))","v":0},{"$f":"MIN($T422/$B439,$T422-SUM($U439:AF439))","v":0}]
[null,{"$f":"B439","v":1},2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$422/$B440","v":0},{"$f":"MIN($U422/$B440,$U422-SUM($V440:V440))","v":0},{"$f":"MIN($U422/$B440,$U422-SUM($V440:W440))","v":0},{"$f":"MIN($U422/$B440,$U422-SUM($V440:X440))","v":0},{"$f":"MIN($U422/$B440,$U422-SUM($V440:Y440))","v":0},{"$f":"MIN($U422/$B440,$U422-SUM($V440:Z440))","v":0},{"$f":"MIN($U422/$B440,$U422-SUM($V440:AA440))","v":0},{"$f":"MIN($U422/$B440,$U422-SUM($V440:AB440))","v":0},{"$f":"MIN($U422/$B440,$U422-SUM($V440:AC440))","v":0},{"$f":"MIN($U422/$B440,$U422-SUM($V440:AD440))","v":0},{"$f":"MIN($U422/$B440,$U422-SUM($V440:AE440))","v":0},{"$f":"MIN($U422/$B440,$U422-SUM($V440:AF440))","v":0}]
[null,{"$f":"B440","v":1},2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$422/$B441","v":0},{"$f":"MIN($V422/$B441,$V422-SUM($W441:W441))","v":0},{"$f":"MIN($V422/$B441,$V422-SUM($W441:X441))","v":0},{"$f":"MIN($V422/$B441,$V422-SUM($W441:Y441))","v":0},{"$f":"MIN($V422/$B441,$V422-SUM($W441:Z441))","v":0},{"$f":"MIN($V422/$B441,$V422-SUM($W441:AA441))","v":0},{"$f":"MIN($V422/$B441,$V422-SUM($W441:AB441))","v":0},{"$f":"MIN($V422/$B441,$V422-SUM($W441:AC441))","v":0},{"$f":"MIN($V422/$B441,$V422-SUM($W441:AD441))","v":0},{"$f":"MIN($V422/$B441,$V422-SUM($W441:AE441))","v":0},{"$f":"MIN($V422/$B441,$V422-SUM($W441:AF441))","v":0}]
[null,{"$f":"B441","v":1},2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$422/$B442","v":0},{"$f":"MIN($W422/$B442,$W422-SUM($X442:X442))","v":0},{"$f":"MIN($W422/$B442,$W422-SUM($X442:Y442))","v":0},{"$f":"MIN($W422/$B442,$W422-SUM($X442:Z442))","v":0},{"$f":"MIN($W422/$B442,$W422-SUM($X442:AA442))","v":0},{"$f":"MIN($W422/$B442,$W422-SUM($X442:AB442))","v":0},{"$f":"MIN($W422/$B442,$W422-SUM($X442:AC442))","v":0},{"$f":"MIN($W422/$B442,$W422-SUM($X442:AD442))","v":0},{"$f":"MIN($W422/$B442,$W422-SUM($X442:AE442))","v":0},{"$f":"MIN($W422/$B442,$W422-SUM($X442:AF442))","v":0}]
[null,null,"Total",{"$f":"SUM(D423:D437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S423:S437)","v":0},{"$f":"SUM(T423:T437)","v":0},{"$f":"SUM(U423:U437)","v":0},{"$f":"SUM(V423:V437)","v":0},{"$f":"SUM(W423:W437)","v":0},{"$f":"SUM(X423:X437)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
["Reg Depn Summary (Excluding OAV include NT)",null,null,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
["Transmission Pipelines",null,null,{"$f":"D178","v":0},0,0,9.041477410431249E-7,1.8082954820862498E-6,1.8082954820862498E-6,1.8082954820862498E-6,1.8082954820862498E-6,1.8082954820862498E-6,1.8082954820862498E-6,1.8082954820862498E-6,4.2348139601151353E-4,9.0092303818343762E-4,1.9124899467363168E-3,8.2779299036201178E-3,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2,1.3687571493593537E-2]
["Distribution Pipelines",null,null,{"$f":"D202","v":0.12755366165729604},0.39024763090067349,0.65035435514754047,0.86929365839456896,1.1081971761009601,1.4683878933136718,1.863200083915225,2.1978652335311168,2.5485641006896915,2.9541874158460044,3.855729885171431,4.2925328277889196,4.7520561140321389,5.330460454965559,5.9356546531782977,6.2233123856175707,6.2233123856175707,6.2233123856175707,6.2233123856175707,6.2233123856175707,6.2233123856175707,6.2233123856175707,6.2233123856175707,6.2233123856175707,6.2233123856175707,6.2233123856175707,6.2233123856175707,6.2233123856175707,6.2233123856175707,6.2233123856175707]
["Service Pipes",null,null,{"$f":"D226","v":0.16160814023995909},0.4895505212925747,0.80969671069140348,1.0791729568250714,1.3132352379770595,1.5945315664448234,1.9251385711221785,2.2534113078698965,2.5679476160005215,2.8453803560189055,3.2224372243859034,3.6758113140316562,4.0926200998601576,4.4687829625105513,4.8415549641254705,5.0250448349379244,5.0250448349379244,5.0250448349379244,5.0250448349379244,5.0250448349379244,5.0250448349379244,5.0250448349379244,5.0250448349379244,5.0250448349379244,5.0250448349379244,5.0250448349379244,5.0250448349379244,5.0250448349379244,5.0250448349379244,5.0250448349379244]
["Cathodic Protection",null,null,{"$f":"D250","v":0},0,0,0,1.9960053463505964E-4,1.1232379455878088E-3,2.6304611889478983E-3,4.284353443860656E-3,6.0264803778955368E-3,7.5766936225439467E-3,1.0947087122062485E-2,1.7962091164393654E-2,2.3011544553759439E-2,2.9535316307221397E-2,4.2245629890328075E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2,4.8432171719972793E-2]
["Supply Regulators/Valve Stations",null,null,{"$f":"D274","v":1.9260857387408216E-2},4.851413899085627E-2,6.1354491172629283E-2,0.15202714655238345,0.2469538002918607,0.27107558809753357,0.30606032192786847,0.3325436155341287,0.35525027085577265,0.39074515082506001,0.50413404449665633,0.53746434087331429,0.55502363172214897,0.57113360875265728,0.58738528356240594,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957,0.59139974781030957]
["Meters",null,null,{"$f":"D298","v":9.7136904604391408E-2},0.28128230951739325,0.56521450584804744,0.89178054197550316,1.1603984437715458,1.4988136177061495,1.9165240081615893,2.3189376642932311,2.6279676124681219,2.978578169811998,3.5042637145270241,3.9428600422081423,4.2861922351119084,4.6617259779371309,5.1547293919015527,5.4591262891733123,5.4591262891733123,5.4591262891733123,5.4591262891733123,5.4591262891733123,5.3619893845689184,5.1778439796559166,4.8939117833252599,4.5673457471978072,4.2987278454017659,3.9603126714671575,3.5426022810117197,3.1401886248800812,2.8311586767051891,2.4805481193613184]
["SCADA and remote control",null,null,{"$f":"D322","v":8.3981953437423748E-2},0.16797096835187075,0.30652299735320876,0.47731528370948373,0.52438871359110339,0.56778312787784369,0.63020206118258337,0.59709185706743595,0.55422679235829675,0.47864672113380657,0.34725036866122311,0.35389390067746695,0.39111625689585744,0.38123077428309349,0.36925809860497422,0.34192638701664857,0.27895442923980063,0.24008530241364259,0.24008530241364259,0.24008530241364259,0.24008530241364259,0.24008530241364259,0.24008530241364259,0.24008530241364259,0.24008530241364259,0.23955849535610924,0.18584153345824533,0.10522476295311455,5.2691312261139198E-2,1.3792238616981978E-2]
["Land and Building",null,null,{"$f":"D346","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]
["Other - IT",null,null,{"$f":"D370","v":0.17424624712137404},0.45443440064814578,0.77741819268246537,1.1087678690994638,1.3234091192502824,1.4115762077133112,1.6636555843977847,3.2426066956062827,4.9502264861255112,5.4828470768440853,5.6224760589334357,6.3239582408631811,6.5164259223736387,6.5465487900230954,7.361069908431138,7.4743737825487768,6.2406240704077867,4.1462214856545101,2.0771291510688279,0.51534619179139174,0,0,0,0,0,0,0,0,0,0]
["Other - non IT",null,null,{"$f":"D394","v":0},0,0,0,4.7664524787183318E-2,0.1385209394397818,0.19898794437811679,0.66754198099863771,1.3525169021187435,1.6738082199892537,1.7477194240091536,1.7503135380564356,1.3528082891670346,0.74873426283825784,0.44456006296317691,0.30116863661477422,0.23810751762915688,0.16705872989803722,8.61578351067082E-2,2.1376192324095655E-2,0,0,0,0,0,0,0,0,0,0]
["New Town Eco Depn",null,null,{"$f":"D419","v":0},0,0,0,0,0,0,0,0,0,0.92223056849215668,0.92223056849215668,0.92223056849215668,0.92223056849215668,0.92223056849215668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Asset 2",null,null,{"$f":"D443","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]
[]
["Total",null,null,{"$f":"SUM(D447:D459)","v":0.66378776444785259},1.8319999697015144,3.1705612528952951,4.5783583607042164,5.7244484246001131,6.9518139868341846,8.5064008445697752,11.614284516640073,14.962728069290037,16.81177161238714,19.73719018409453,21.817450345551677,22.892385585246984,23.662295206056459,25.66696649105312,25.478471806932884,24.118689018029425,21.914368518718874,19.76437528934186,18.13781068728181,17.503951398561934,17.319805993648931]
[]
[]
["Recovery of (Excess)/Shortfall in Reg Depn Allowance",null,null,null,null,null,"Recovery of (Excess)/Shortfall in Reg Depn Allowance",null,null,null,null,null,"Recovery of (Excess)/Shortfall in Reg Depn Allowance",null,null,null,null,null,"Recovery of (Excess)/Shortfall in Reg Depn Allowance",null,null,null,null,null,"Recovery of (Excess)/Shortfall in Reg Depn Allowance",null,null,null,null,null,"Recovery of (Excess)/Shortfall in Reg Depn Allowance",null,null,null,null,null,"Recovery of (Excess)/Shortfall in Reg Depn Allowance",null,null,null,null,null,"Recovery of (Excess)/Shortfall in Reg Depn Allowance",null,null,null,null,null,"Recovery of (Excess)/Shortfall in Reg Depn Allowance",null,null,null,null,null,"Recovery of (Excess)/Shortfall in Reg Depn Allowance"]
[]
["Distribution Pipelines",null,"WDV","Remaining Life",null,null,"Transmission",null,null,null,null,null,"Service pipes",null,null,null,null,null,"Cathodic protection",null,null,null,null,null,"Supply Regulators/Valve Stations",null,null,null,null,null,"Meters",null,null,null,null,null,"SCADA and remote control",null,null,null,null,null,"Land and Building",null,null,null,null,null,"Other - IT",null,null,null,null,null,"Other - non IT"]
[null,null,"2013-01-01","2013-01-01",null,null,null,null,"WDV","Remaining Life",null,null,null,null,"WDV","Remaining Life",null,null,null,null,"WDV","Remaining Life",null,null,null,null,"WDV","Remaining Life",null,null,null,null,"WDV","Remaining Life",null,null,null,null,"WDV","Remaining Life",null,null,null,null,"WDV","Remaining Life",null,null,null,null,"WDV","Remaining Life",null,null,null,null,"WDV","Remaining Life"]
["Capex Economic Life",{"$f":"B197","v":60},null,null,null,null,"Capex Economic Life",null,"2013-01-01","2013-01-01",null,null,"Capex Economic Life",null,"2013-01-01","2013-01-01",null,null,"Capex Economic Life",null,"2013-01-01","2013-01-01",null,null,"Capex Economic Life",null,"2013-01-01","2013-01-01",null,null,"Capex Economic Life",null,"2013-01-01","2013-01-01",null,null,"Capex Economic Life",null,"2013-01-01","2013-01-01",null,null,"Capex Economic Life",null,"2013-01-01","2013-01-01",null,null,"Capex Economic Life",null,"2013-01-01","2013-01-01",null,null,"Capex Economic Life",null,"2013-01-01","2013-01-01"]
[null,null,null,null,null,null,null,{"$f":"D41","v":60},null,null,null,null,null,{"$f":"D43","v":60},null,null,null,null,null,{"$f":"D44","v":60},null,null,null,null,null,{"$f":"D45","v":50},null,null,null,null,null,{"$f":"D46","v":20},null,null,null,null,null,{"$f":"D47","v":7},null,null,null,null,null,{"$f":"D48","v":40},null,null,null,null,null,{"$f":"D49","v":5},null,null,null,null,null,{"$f":"D50","v":5}]
["Capex",1998,{"$f":"D$181-SUM($D182:$R182)","v":11.607383210813937},{"$f":"D470-1","v":45.5},null,null,"Capex",null,{"$f":"D$157-SUM($D158:$R158)","v":0},{"$f":"J470-1","v":45.5},null,null,"Capex",null,{"$f":"D$205-SUM($D206:$R206)","v":14.706340761836278},{"$f":"P470-1","v":45.5},null,null,"Capex",null,{"$f":"D$229-SUM($D230:$R230)","v":0},{"$f":"V470-1","v":45.5},null,null,"Capex",null,{"$f":"D$253-SUM($D254:$R254)","v":1.3675208745059835},{"$f":"AB470-1","v":35.5},null,null,"Capex",null,{"$f":"D$277-SUM($D278:$R278)","v":1.0685059506483046},{"$f":"AH470-1","v":5.5},null,null,"Capex",null,{"$f":"D$301-SUM($D302:$R302)","v":0},{"$f":"IF(AN470<1,0,AN470-1)","v":0},null,null,"Capex",null,{"$f":"D$325-SUM($D326:$R326)","v":0},{"$f":"AT470-1","v":25.5},null,null,"Capex",null,{"$f":"D$349-SUM($D350:$R350)","v":0},{"$f":"IF(AZ470<1,0,AZ470-1)","v":0},null,null,"Capex",null,{"$f":"D$373-SUM($D374:$R374)","v":0},{"$f":"IF(BF470<1,0,BF470-1)","v":0}]
["Capex",1999,{"$f":"E$181-SUM($D183:$R183)","v":12.568048605505576},{"$f":"D471-1","v":46.5},null,null,"Capex",null,{"$f":"E$157-SUM($D159:$R159)","v":0},{"$f":"J471-1","v":46.5},null,null,"Capex",null,{"$f":"E$205-SUM($D207:$R207)","v":15.469084395577058},46.5,null,null,"Capex",null,{"$f":"E$229-SUM($D231:$R231)","v":0},46.5,null,null,"Capex",null,{"$f":"E$253-SUM($D255:$R255)","v":0.72944696777090789},36.5,null,null,"Capex",null,{"$f":"E$277-SUM($D279:$R279)","v":1.1311105040119349},6.5,null,null,"Capex",null,{"$f":"E$301-SUM($D303:$R303)","v":0},0,null,null,"Capex",null,{"$f":"E$325-SUM($D327:$R327)","v":0},26.5,null,null,"Capex",null,{"$f":"E$349-SUM($D351:$R351)","v":0},0,null,null,"Capex",null,{"$f":"E$373-SUM($D375:$R375)","v":0},0]
["Capex",2000,{"$f":"F$181-SUM($D184:$R184)","v":11.871809582774615},{"$f":"D472-1","v":47.5},null,null,"Capex",null,{"$f":"F$157-SUM($D160:$R160)","v":0},{"$f":"J472-1","v":47.5},null,null,"Capex",null,{"$f":"F$205-SUM($D208:$R208)","v":14.612135115686357},47.5,null,null,"Capex",null,{"$f":"F$229-SUM($D232:$R232)","v":0},47.5,null,null,"Capex",null,{"$f":"F$253-SUM($D256:$R256)","v":0.21359459742998854},37.5,null,null,"Capex",null,{"$f":"F$277-SUM($D280:$R280)","v":2.9538554403306554},7.5,null,null,"Capex",null,{"$f":"F$301-SUM($D304:$R304)","v":0},0,null,null,"Capex",null,{"$f":"F$325-SUM($D328:$R328)","v":0},27.5,null,null,"Capex",null,{"$f":"F$349-SUM($D352:$R352)","v":0},0,null,null,"Capex",null,{"$f":"F$373-SUM($D376:$R376)","v":0},0]
["Capex",2001,{"$f":"G$181-SUM($D185:$R185)","v":9.1153699988655799},48.5,null,null,"Capex",null,{"$f":"G$157-SUM($D161:$R161)","v":8.7702330881183097E-5},48.5,null,null,"Capex",null,{"$f":"G$205-SUM($D209:$R209)","v":11.219436862107083},48.5,null,null,"Capex",null,{"$f":"G$229-SUM($D233:$R233)","v":0},48.5,null,null,"Capex",null,{"$f":"G$253-SUM($D257:$R257)","v":6.7625040108796162},38.5,null,null,"Capex",null,{"$f":"G$277-SUM($D281:$R281)","v":2.2039197817920035},8.5,null,null,"Capex",null,{"$f":"G$301-SUM($D305:$R305)","v":0},0,null,null,"Capex",null,{"$f":"G$325-SUM($D329:$R329)","v":0},28.5,null,null,"Capex",null,{"$f":"G$349-SUM($D353:$R353)","v":0},0,null,null,"Capex",null,{"$f":"G$373-SUM($D377:$R377)","v":0},0]
["Capex",2002,{"$f":"H$181-SUM($D186:$R186)","v":14.348132480894666},49.5,null,null,"Capex",null,{"$f":"H$157-SUM($D162:$R162)","v":0},49.5,null,null,"Capex",null,{"$f":"H$205-SUM($D210:$R210)","v":11.721400376844747},49.5,null,null,"Capex",null,{"$f":"H$229-SUM($D234:$R234)","v":1.9760452928870905E-2},49.5,null,null,"Capex",null,{"$f":"H$253-SUM($D258:$R258)","v":0.5610521797110446},39.5,null,null,"Capex",null,{"$f":"H$277-SUM($D282:$R282)","v":2.6405356721219779},9.5,null,null,"Capex",null,{"$f":"H$301-SUM($D306:$R306)","v":0},0,null,null,"Capex",null,{"$f":"H$325-SUM($D330:$R330)","v":0},29.5,null,null,"Capex",null,{"$f":"H$349-SUM($D354:$R354)","v":0},0,null,null,"Capex",null,{"$f":"H$373-SUM($D378:$R378)","v":0},0]
["Capex",2003,{"$f":"I$181-SUM($D187:$R187)","v":21.741268695348914},50.5,null,null,"Capex",null,{"$f":"I$157-SUM($D163:$R163)","v":0},50.5,null,null,"Capex",null,{"$f":"I$205-SUM($D211:$R211)","v":16.452732831190428},50.5,null,null,"Capex",null,{"$f":"I$229-SUM($D235:$R235)","v":7.3127724508086647E-2},50.5,null,null,"Capex",null,{"$f":"I$253-SUM($D259:$R259)","v":1.378608779897545},40.5,null,null,"Capex",null,{"$f":"I$277-SUM($D283:$R283)","v":4.1882318571234425},10.5,null,null,"Capex",null,{"$f":"I$301-SUM($D307:$R307)","v":0},0,null,null,"Capex",null,{"$f":"I$325-SUM($D331:$R331)","v":0},30.5,null,null,"Capex",null,{"$f":"I$349-SUM($D355:$R355)","v":0},0,null,null,"Capex",null,{"$f":"I$373-SUM($D379:$R379)","v":0},0]
["Capex",2004,{"$f":"J$181-SUM($D188:$R188)","v":18.493866764425931},51.5,null,null,"Capex",null,{"$f":"J$157-SUM($D164:$R164)","v":0},51.5,null,null,"Capex",null,{"$f":"J$205-SUM($D212:$R212)","v":17.273991960850573},51.5,null,null,"Capex",null,{"$f":"J$229-SUM($D236:$R236)","v":8.0668195805367174E-2},51.5,null,null,"Capex",null,{"$f":"J$253-SUM($D260:$R260)","v":1.4910844050598187},41.5,null,null,"Capex",null,{"$f":"J$277-SUM($D284:$R284)","v":5.0202278988637232},11.5,null,null,"Capex",null,{"$f":"J$301-SUM($D308:$R308)","v":0},0,null,null,"Capex",null,{"$f":"J$325-SUM($D332:$R332)","v":0},31.5,null,null,"Capex",null,{"$f":"J$349-SUM($D356:$R356)","v":0},0,null,null,"Capex",null,{"$f":"J$373-SUM($D380:$R380)","v":0},0]
["Capex",2005,{"$f":"K$181-SUM($D189:$R189)","v":16.286869736224745},52.5,null,null,"Capex",null,{"$f":"K$157-SUM($D165:$R165)","v":0},52.5,null,null,"Capex",null,{"$f":"K$205-SUM($D213:$R213)","v":16.859228078031656},{"$f":"P477-1","v":52.5},null,null,"Capex",null,{"$f":"K$229-SUM($D237:$R237)","v":9.1424118226387574E-2},52.5,null,null,"Capex",null,{"$f":"K$253-SUM($D261:$R261)","v":0.724065806772066},42.5,null,null,"Capex",null,{"$f":"K$277-SUM($D285:$R285)","v":4.6035719480043937},12.5,null,null,"Capex",null,{"$f":"K$301-SUM($D309:$R309)","v":0},{"$f":"IF(AN477<1,0,AN477-1)","v":0},null,null,"Capex",null,{"$f":"K$325-SUM($D333:$R333)","v":0},32.5,null,null,"Capex",null,{"$f":"K$349-SUM($D357:$R357)","v":0},0,null,null,"Capex",null,{"$f":"K$373-SUM($D381:$R381)","v":0},0]
["Capex",2006,{"$f":"L$181-SUM($D190:$R190)","v":20.927682959528937},53.5,null,null,"Capex",null,{"$f":"L$157-SUM($D166:$R166)","v":0},53.5,null,null,"Capex",null,{"$f":"L$205-SUM($D214:$R214)","v":16.475028738077992},53.5,null,null,"Capex",null,{"$f":"L$229-SUM($D238:$R238)","v":9.3242051939603998E-2},53.5,null,null,"Capex",null,{"$f":"L$253-SUM($D262:$R262)","v":1.2343763636986711},43.5,null,null,"Capex",null,{"$f":"L$277-SUM($D286:$R286)","v":3.371950896877312},13.5,null,null,"Capex",null,{"$f":"L$301-SUM($D310:$R310)","v":2.4102830950689935E-2},{"$f":"IF(AN478<1,0,AN478-1)","v":0.5},null,null,"Capex",null,{"$f":"L$325-SUM($D334:$R334)","v":0},33.5,null,null,"Capex",null,{"$f":"L$349-SUM($D358:$R358)","v":0},0,null,null,"Capex",null,{"$f":"L$373-SUM($D382:$R382)","v":0},0]
["Capex",2007,{"$f":"M$181-SUM($D191:$R191)","v":22.894086748405844},54.5,null,null,"Capex",null,{"$f":"M$157-SUM($D167:$R167)","v":0},54.5,null,null,"Capex",null,{"$f":"M$205-SUM($D215:$R215)","v":13.457195461531875},54.5,null,null,"Capex",null,{"$f":"M$229-SUM($D239:$R239)","v":7.3988349634743628E-2},54.5,null,null,"Capex",null,{"$f":"M$253-SUM($D263:$R263)","v":1.8962914854369015},44.5,null,null,"Capex",null,{"$f":"M$277-SUM($D287:$R287)","v":6.5459811255856604},14.5,null,null,"Capex",null,{"$f":"M$301-SUM($D311:$R311)","v":0.11660738047847408},1.5,null,null,"Capex",null,{"$f":"M$325-SUM($D335:$R335)","v":0},34.5,null,null,"Capex",null,{"$f":"M$349-SUM($D359:$R359)","v":0},{"$f":"IF(AZ479<1,0,AZ479-1)","v":0},null,null,"Capex",null,{"$f":"M$373-SUM($D383:$R383)","v":0},{"$f":"IF(BF479<1,0,BF479-1)","v":0}]
["Capex",2008,{"$f":"N$181-SUM($D192:$R192)","v":51.369035458059855},55.5,null,null,"Capex",null,{"$f":"N$157-SUM($D168:$R168)","v":0},55.5,null,null,"Capex",null,{"$f":"N$205-SUM($D216:$R216)","v":26.460777772258208},55.5,null,null,"Capex",null,{"$f":"N$229-SUM($D240:$R240)","v":0.25810890812296733},55.5,null,null,"Capex",null,{"$f":"N$253-SUM($D264:$R264)","v":5.0473146613898718},45.5,null,null,"Capex",null,{"$f":"N$277-SUM($D288:$R288)","v":9.014492638946578},15.5,null,null,"Capex",null,{"$f":"N$301-SUM($D312:$R312)","v":1.1062948208200337E-2},2.5,null,null,"Capex",null,{"$f":"N$325-SUM($D336:$R336)","v":0},35.5,null,null,"Capex",null,{"$f":"N$349-SUM($D360:$R360)","v":0.16200269448735671},{"$f":"IF(AZ480<1,0,AZ480-1)","v":0.5},null,null,"Capex",null,{"$f":"N$373-SUM($D384:$R384)","v":2.9507775587309604E-2},{"$f":"IF(BF480<1,0,BF480-1)","v":0.5}]
["Capex",2009,{"$f":"O$181-SUM($D193:$R193)","v":22.448061452408748},56.5,null,null,"Capex",null,{"$f":"O$157-SUM($D169:$R169)","v":4.7649060359825281E-2},56.5,null,null,"Capex",null,{"$f":"O$205-SUM($D217:$R217)","v":25.981870099804929},56.5,null,null,"Capex",null,{"$f":"O$229-SUM($D241:$R241)","v":0.57058823299833383},56.5,null,null,"Capex",null,{"$f":"O$253-SUM($D265:$R265)","v":1.2728467673559412},46.5,null,null,"Capex",null,{"$f":"O$277-SUM($D289:$R289)","v":5.1613639034497778},16.5,null,null,"Capex",null,{"$f":"O$301-SUM($D313:$R313)","v":1.2233735613275958},3.5,null,null,"Capex",null,{"$f":"O$325-SUM($D337:$R337)","v":0},36.5,null,null,"Capex",null,{"$f":"O$349-SUM($D361:$R361)","v":3.215241052960903},{"$f":"IF(AZ481<1,0,AZ481-1)","v":1.5},null,null,"Capex",null,{"$f":"O$373-SUM($D385:$R385)","v":0.10066003019492312},{"$f":"IF(BF481<1,0,BF481-1)","v":1.5}]
["Capex",2010,{"$f":"P$181-SUM($D194:$R194)","v":29.999805643394851},57.5,null,null,"Capex",null,{"$f":"P$157-SUM($D170:$R170)","v":6.4133822888871369E-3},57.5,null,null,"Capex",null,{"$f":"P$205-SUM($D218:$R218)","v":21.491284162511661},57.5,null,null,"Capex",null,{"$f":"P$229-SUM($D242:$R242)","v":0},57.5,null,null,"Capex",null,{"$f":"P$253-SUM($D266:$R266)","v":0.36791281452299951},47.5,null,null,"Capex",null,{"$f":"P$277-SUM($D290:$R290)","v":6.5424529146396146},17.5,null,null,"Capex",null,{"$f":"P$301-SUM($D314:$R314)","v":0.68566539162001416},4.5,null,null,"Capex",null,{"$f":"P$325-SUM($D338:$R338)","v":0},37.5,null,null,"Capex",null,{"$f":"P$349-SUM($D362:$R362)","v":5.1132778354982058},{"$f":"IF(AZ482<1,0,AZ482-1)","v":2.5},null,null,"Capex",null,{"$f":"P$373-SUM($D386:$R386)","v":0.18747722166406},{"$f":"IF(BF482<1,0,BF482-1)","v":2.5}]
["Capex",2011,{"$f":"Q$181-SUM($D195:$R195)","v":37.151766495495366},58.5,null,null,"Capex",null,{"$f":"Q$157-SUM($D171:$R171)","v":0.11182840892851473},{"$f":"J483-1","v":58.5},null,null,"Capex",null,{"$f":"Q$205-SUM($D219:$R219)","v":22.146009303888516},{"$f":"P483-1","v":58.5},null,null,"Capex",null,{"$f":"Q$229-SUM($D243:$R243)","v":0.76328129515504906},{"$f":"V483-1","v":58.5},null,null,"Capex",null,{"$f":"Q$253-SUM($D267:$R267)","v":1.1870094244989844},{"$f":"AB483-1","v":48.5},null,null,"Capex",null,{"$f":"Q$277-SUM($D291:$R291)","v":6.9784411176284991},{"$f":"AH483-1","v":18.5},null,null,"Capex",null,{"$f":"Q$301-SUM($D315:$R315)","v":0.67788454573372603},5.5,null,null,"Capex",null,{"$f":"Q$325-SUM($D339:$R339)","v":0},{"$f":"AT483-1","v":38.5},null,null,"Capex",null,{"$f":"Q$349-SUM($D363:$R363)","v":7.325057372402302},{"$f":"IF(AZ483<1,0,AZ483-1)","v":3.5},null,null,"Capex",null,{"$f":"Q$373-SUM($D387:$R387)","v":0.3038381532096186},{"$f":"IF(BF483<1,0,BF483-1)","v":3.5}]
["Capex",2012,{"$f":"R$181-SUM($D196:$R196)","v":34.23127016027356},{"$f":"B467-0.5","v":59.5},null,null,"Capex",null,{"$f":"R$157-SUM($D172:$R172)","v":0.64374734920683685},{"$f":"H468-0.5","v":59.5},null,null,"Capex",null,{"$f":"R$205-SUM($D220:$R220)","v":21.835294626681947},{"$f":"N468-0.5","v":59.5},null,null,"Capex",null,{"$f":"R$229-SUM($D244:$R244)","v":0.73619847772772129},{"$f":"T468-0.5","v":59.5},null,null,"Capex",null,{"$f":"R$253-SUM($D268:$R268)","v":0.39743196054245411},{"$f":"Z468-0.5","v":49.5},null,null,"Capex",null,{"$f":"R$277-SUM($D292:$R292)","v":11.871478993598618},{"$f":"AF468-0.5","v":19.5},null,null,"Capex",null,{"$f":"R$301-SUM($D316:$R316)","v":0.39997491989248041},{"$f":"AL468-0.5","v":6.5},null,null,"Capex",null,{"$f":"R$325-SUM($D340:$R340)","v":0},{"$f":"AR468-0.5","v":39.5},null,null,"Capex",null,{"$f":"R$349-SUM($D364:$R364)","v":4.6381157261225248},{"$f":"AX468-0.5","v":4.5},null,null,"Capex",null,{"$f":"R$373-SUM($D388:$R388)","v":0.19238573091686084},{"$f":"BD468-0.5","v":4.5}]
[null,null,{"$f":"SUM(C469:C483)","v":335.05445799242113},null,null,null,null,null,{"$f":"SUM(I469:I483)","v":0.80972590311494519},null,null,null,null,null,{"$f":"SUM(O469:O483)","v":266.16181054687928},null,null,null,null,null,{"$f":"SUM(U469:U483)","v":2.7603878070471315},null,null,null,null,null,{"$f":"SUM(AA469:AA483)","v":24.631061099472795},null,null,null,null,null,{"$f":"SUM(AG469:AG483)","v":73.296120643622501},null,null,null,null,null,{"$f":"SUM(AM469:AM483)","v":3.1386715782111807},null,null,null,null,null,{"$f":"SUM(AS469:AS483)","v":0},null,null,null,null,null,{"$f":"SUM(AY469:AY483)","v":20.453694681471291},null,null,null,null,null,{"$f":"SUM(BE469:BE483)","v":0.81386891157277219}]
[]
["Average Remaining Life 1/1/2013",null,null,{"$f":"ROUND(SUMPRODUCT(C469:C483,D469:D483)/C484,1)","v":54.2},null,null,"Average Remaining Life 1/1/2013",null,null,{"$f":"ROUND(SUMPRODUCT(I469:I483,J469:J483)/I484,1)","v":59.2},null,null,"Average Remaining Life 1/1/2013",null,null,{"$f":"ROUND(SUMPRODUCT(O469:O483,P469:P483)/O484,1)","v":53.3},null,null,"Average Remaining Life 1/1/2013",null,null,{"$f":"ROUND(SUMPRODUCT(U469:U483,V469:V483)/U484,1)","v":57.1},null,null,"Average Remaining Life 1/1/2013",null,null,{"$f":"ROUND(SUMPRODUCT(AA469:AA483,AB469:AB483)/AA484,1)","v":42.1},null,null,"Average Remaining Life 1/1/2013",null,null,{"$f":"ROUND(SUMPRODUCT(AG469:AG483,AH469:AH483)/AG484,1)","v":14.7},null,null,"Average Remaining Life 1/1/2013",null,null,{"$f":"ROUND(SUMPRODUCT(AM469:AM483,AN469:AN483)/AM484,1)","v":4.4000000000000004},null,null,"Average Remaining Life 1/1/2013",null,null,{"$f":"IF(AS484=0,0,ROUND(SUMPRODUCT(AS469:AS483,AT469:AT483)/AS484,1))","v":0},null,null,"Average Remaining Life 1/1/2013",null,null,{"$f":"ROUND(SUMPRODUCT(AY469:AY483,AZ469:AZ483)/AY484,1)","v":3.1},null,null,"Average Remaining Life 1/1/2013",null,null,{"$f":"ROUND(SUMPRODUCT(BE469:BE483,BF469:BF483)/BE484,1)","v":3.1}]
[]
[null,"Remaining Life","Total capex for the period","Proportion","Unrecovered",1,2,3,4,5]
["Transmission Pipelines",{"$f":"J486","v":59.2},{"$f":"SUM(D139:R139)","v":0.8212542896156122},{"$f":"C489/$C$500","v":9.3367470967213682E-4},{"$f":"$R$82*D489","v":6.8439803573742486E-3},{"$f":"E489/B489","v":1.1560777630699744E-4},{"$f":"MIN($E489/$B489,$E489-SUM($F489:F489))","v":1.1560777630699744E-4},{"$f":"MIN($E489/$B489,$E489-SUM($F489:G489))","v":1.1560777630699744E-4},{"$f":"MIN($E489/$B489,$E489-SUM($F489:H489))","v":1.1560777630699744E-4},{"$f":"MIN($E489/$B489,$E489-SUM($F489:I489))","v":1.1560777630699744E-4}]
["Distribution Pipelines",{"$f":"D486","v":54.2},346.64692051601099,0.39409896175155895,{"$f":"$R$82*D490","v":2.8888064816882402},5.3299012577273798E-2,{"$f":"MIN($E490/$B490,$E490-SUM($F490:F490))","v":5.3299012577273798E-2},{"$f":"MIN($E490/$B490,$E490-SUM($F490:G490))","v":5.3299012577273798E-2},{"$f":"MIN($E490/$B490,$E490-SUM($F490:H490))","v":5.3299012577273798E-2},{"$f":"MIN($E490/$B490,$E490-SUM($F490:I490))","v":5.3299012577273798E-2}]
["Service Pipes",{"$f":"P486","v":53.3},299.69367066344978,0.34071834325302758,2.4975182731892374,4.6857753718372183E-2,{"$f":"MIN($E491/$B491,$E491-SUM($F491:F491))","v":4.6857753718372183E-2},{"$f":"MIN($E491/$B491,$E491-SUM($F491:G491))","v":4.6857753718372183E-2},{"$f":"MIN($E491/$B491,$E491-SUM($F491:H491))","v":4.6857753718372183E-2},{"$f":"MIN($E491/$B491,$E491-SUM($F491:I491))","v":4.6857753718372183E-2}]
["Cathodic Protection",{"$f":"V486","v":57.1},2.8623672643142113,3.2541929561603531E-3,2.3853738823972064E-2,4.1775374472805715E-4,{"$f":"MIN($E492/$B492,$E492-SUM($F492:F492))","v":4.1775374472805715E-4},{"$f":"MIN($E492/$B492,$E492-SUM($F492:G492))","v":4.1775374472805715E-4},{"$f":"MIN($E492/$B492,$E492-SUM($F492:H492))","v":4.1775374472805715E-4},{"$f":"MIN($E492/$B492,$E492-SUM($F492:I492))","v":4.1775374472805715E-4}]
["Supply Regulators/Valve Stations",{"$f":"AB486","v":42.1},25.948063601949254,2.9500059916208871E-2,0.21624001219738948,5.1363423324795598E-3,{"$f":"MIN($E493/$B493,$E493-SUM($F493:F493))","v":5.1363423324795598E-3},{"$f":"MIN($E493/$B493,$E493-SUM($F493:G493))","v":5.1363423324795598E-3},{"$f":"MIN($E493/$B493,$E493-SUM($F493:H493))","v":5.1363423324795598E-3},{"$f":"MIN($E493/$B493,$E493-SUM($F493:I493))","v":5.1363423324795598E-3}]
["Meters",{"$f":"AH486","v":14.7},108.82711184914717,0.12372431212233639,0.90691838723173313,6.16951283831111E-2,{"$f":"MIN($E494/$B494,$E494-SUM($F494:F494))","v":6.16951283831111E-2},{"$f":"MIN($E494/$B494,$E494-SUM($F494:G494))","v":6.16951283831111E-2},{"$f":"MIN($E494/$B494,$E494-SUM($F494:H494))","v":6.16951283831111E-2},{"$f":"MIN($E494/$B494,$E494-SUM($F494:I494))","v":6.16951283831111E-2}]
["SCADA and remote control",{"$f":"AN486","v":4.4000000000000004},9.369551453396852,1.0652137034319791E-2,7.8081815724176121E-2,1.7745867210040026E-2,{"$f":"MIN($E495/$B495,$E495-SUM($F495:F495))","v":1.7745867210040026E-2},{"$f":"MIN($E495/$B495,$E495-SUM($F495:G495))","v":1.7745867210040026E-2},{"$f":"MIN($E495/$B495,$E495-SUM($F495:H495))","v":1.7745867210040026E-2},{"$f":"MIN($E495/$B495,$E495-SUM($F495:I495))","v":7.0983468840160185E-3}]
["Land and Building",{"$f":"AT486","v":0},0,0,0,0]
["Other - IT",{"$f":"AZ486","v":3.1},74.444993107386892,8.4635670345924896E-2,0.62039258360560723,{"$f":"E497/B497","v":0.20012663987277651},{"$f":"MIN($E497/$B497,$E497-SUM($F497:F497))","v":0.20012663987277651},{"$f":"MIN($E497/$B497,$E497-SUM($F497:G497))","v":0.20012663987277651},{"$f":"MIN($E497/$B497,$E497-SUM($F497:H497))","v":2.0012663987277746E-2},{"$f":"MIN($E497/$B497,$E497-SUM($F497:I497))","v":0}]
["Other - non IT",{"$f":"BF486","v":3.1},10.979657086458088,1.2482647910790887E-2,9.1499744209062844E-2,{"$f":"E498/B498","v":2.9516046519052531E-2},{"$f":"MIN($E498/$B498,$E498-SUM($F498:F498))","v":2.9516046519052531E-2},{"$f":"MIN($E498/$B498,$E498-SUM($F498:G498))","v":2.9516046519052531E-2},{"$f":"MIN($E498/$B498,$E498-SUM($F498:H498))","v":2.9516046519052486E-3},{"$f":"MIN($E498/$B498,$E498-SUM($F498:I498))","v":0}]
["New Town Eco Depn",null,0,0,0,0]
["Total",null,{"$f":"SUM(C489:C499)","v":879.59358983172899},0.99999999999999989,7.3301550170267928,0.41491015213414079,0.41491015213414079,0.41491015213414079,0.20823173438149473,0.17461994541628773]
["RAB WDV (real)",null,"OAV",1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012]
["Transmission Pipelines",null,{"$f":"C88","v":80.692780082987554},{"$f":"C502+D139+D105-D59","v":78.623734439834024},76.554688796680495,74.485643153526965,72.416705103954627,70.347657652505617,68.278610201056608,66.209562749607599,64.14051529815859,62.071467846709581,{"$f":"L502*M43+M139+M105-M59","v":60.469062693668},{"$f":"M502+N139+N105-N59+N123","v":58.400015242218991},{"$f":"N502+O139+O105-O59","v":56.381146889732989},{"$f":"O502+P139+P105-P59","v":54.317892548538381},{"$f":"P502+Q139+Q105-Q59","v":52.361630219467365},{"$f":"(Q502+R139+R105-R59)","v":50.933463637207026}]
["Distribution Pipelines",null,{"$f":"SUM(C89:C90)","v":417.16082987551863},{"$f":"C503+D140+D106-D60+D81","v":421.99704458027816},{"$f":"D503+E140+E106-E60+E81","v":427.26001675602276},431.00217583952849,431.05786894585214,437.45625886426001,451.36798878341489,461.67112971309689,471.3473896267451,488.42617936274183,{"$f":"L503*M43+M140+M106-M60+M81","v":511.8944616622652},{"$f":"M503+N140+N106-N60+N81+N124","v":552.12257723744085},{"$f":"N503+O140+O106-O60+O81","v":558.09467614322466},{"$f":"O503+P140+P106-P60+P81","v":569.46129664172008},{"$f":"P503+Q140+Q106-Q60+Q81","v":587.78852511953971},{"$f":"(Q503+R140+R106-R60+R81)","v":602.81430166015264}]
["Service Pipes",null,{"$f":"C91","v":290.16647302904568},{"$f":"C504+D141+D107-D61","v":301.95767574249709},313.98806814361956,324.19563928816507,329.55601606193574,335.01037288139401,345.52347672343802,356.28321135490211,365.85732330396462,374.32587745649926,{"$f":"L504*M43+M141+M107-M61","v":381.70888352404535},{"$f":"M504+N141+N107-N61+N125","v":399.66882403720268},{"$f":"N504+O141+O107-O61","v":416.14421322573622},427.03711497252363,437.84202173120525,{"$f":"(Q504+R141+R107-R61)","v":447.57908528947041}]
["Cathodic Protection",null,23.076348547717842,{"$f":"C505+D142+D108-D62","v":22.484647302904563},21.892946058091283,21.301244813278004,20.709543568464724,20.141594787273021,19.635654729672279,19.135305387715142,18.643804496002446,18.150647296351014,{"$f":"L505*M43+M142+M108-M62","v":17.769381357973341},17.446162143278002,17.442433214024224,16.827720424657187,16.989336473952122,17.097774618805882]
["Supply Regulators/Valve Stations",null,20.992033195020745,{"$f":"C506+D143+D109-D63","v":22.360600814963369},22.773071836165709,22.458252880155609,30.550441213594535,30.475422784437512,31.36807608295085,32.320245734624024,32.301286983293302,32.826602857576937,{"$f":"L506*M43+M143+M109-M63","v":34.279373361807764},38.823283044115193,39.116213879848232,38.410209633581616,38.524539819602694,37.800343699419855]
["Meters",null,83.074854771784231,{"$f":"C507+D144+D110-D64","v":81.976437888309363},80.288739428090253,82.713716600077831,82.120873499272676,81.632741360080217,83.22475606908688,85.152307026337809,85.312328315805473,82.793087350479823,{"$f":"L507*M43+M144+M110-M64","v":84.562574532457859},87.814623025600255,85.241205491194208,83.545346138338587,81.541124665061801,83.67551500098449]
["SCADA and remote control",null,2.8287136929460579,{"$f":"C508+D145+D111-D65","v":3.354736349043355},2.6211215027805981,3.6884853121785834,3.0968897535273325,2.2143238560422485,2.0464969734835377,1.8902037332481745,1.5314075457453877,1.3146203866967503,{"$f":"L508*M43+M145+M111-M65","v":1.3903653197035961},1.0589191627683734,2.3007299073008136,2.7324121203489731,3.1043863968811305,3.1488954567856187]
["Land and Building",null,17.121161825726141,{"$f":"C509+D146+D112-D66","v":16.693132780082987},16.265103734439833,15.83707468879668,15.409045643153526,14.981016597510372,14.552987551867218,14.124958506224065,13.696929460580911,13.268900414937757,{"$f":"L509*M43+M146+M112-M66","v":12.940735566593071},12.512706520949918,12.084677475306764,11.65664842966361,11.228619384020456,10.800590338377303]
["Other - IT",null,0,{"$f":"C510+D147+D113-D67","v":1.5682162240923665},2.1732008874981976,3.5662015511049505,3.600511589886251,3.2804370642633902,3.489659618766686,5.5278805742647501,17.60274637119079,17.724742061895224,{"$f":"L510*M43+M147+M113-M67","v":14.780137558290836},10.777688444230964,15.171200379904125,18.881330128526898,22.799149013364236,20.591541022847014]
["Other - non IT",null,5.3596680497925311,{"$f":"C511+D148+D114-D68","v":4.2877344398340247},3.2158008298755183,2.1438672199170119,1.0719336099585057,0.42898072308464941,0.72237868229901914,0.69614188865010096,4.5413891231274741,5.525832216733777,{"$f":"L511*M43+M148+M114-M68","v":5.2475971434750921},3.7949554753390342,2.3801753712656759,1.4023215254267616,1.0876417671736731,0.85684362745145259]
["Economic Depreciation - NT",null,0,{"$f":"C512+D149+D115-D69","v":0},0,0,0,0,0,0,0,0,{"$f":"L512*M43+M149+M115-M69","v":0},3.6889222739686267,2.7666917054764699,1.8444611369843131,0.92223056849215646,-2.2204460492503131E-16]
[null,null,{"$f":"SUM(C502:C512)","v":940.47286307053946},{"$f":"SUM(D502:D512)","v":955.30396056183929},{"$f":"SUM(E502:E512)","v":967.03275797326432},981.39230134672914,989.58982898959982,995.96880657085103,1020.210085416036,1043.0109466686706,1074.9751205246139,1096.4279572506221,1125.0425727202798,1186.1086766071132,1207.1233636830145,1226.11675370031,1254.1892051587604,1275.2983543515018]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6 months inflation adjustment",null,{"$f":"1.24228365658292%*0","v":0}]

{"sheet":"Assets","index":8,"n_rows":479,"n_cols":62,"rows_kept":479,"cut":false,"hidden":false,"merged":[[271,3,281,3],[453,3,463,3],[349,3,359,3],[414,3,424,3],[427,3,437,3],[375,3,385,3],[401,3,411,3],[440,3,450,3],[362,3,372,3],[284,3,294,3],[336,3,346,3],[388,3,398,3],[310,3,320,3],[323,3,333,3],[76,3,86,3],[89,3,99,3],[102,3,112,3],[115,3,125,3],[297,3,307,3],[128,3,138,3],[141,3,151,3],[154,3,164,3],[167,3,177,3],[180,3,190,3],[193,3,203,3],[206,3,216,3],[219,3,229,3],[232,3,242,3],[245,3,255,3],[258,3,268,3]]}
[]
[null,"Asset Roll Forward"]
[null,null,null,null,null,0,{"$f":"F3+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AL3+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55]
[null,"Year",null,null,null,{"$f":"Input!F203","v":2012},{"$f":"Input!G203","v":2013},{"$f":"Input!H203","v":2014},{"$f":"Input!I203","v":2015},{"$f":"Input!J203","v":2016},{"$f":"Input!K203","v":2017},{"$f":"Input!L203","v":2018},{"$f":"Input!M203","v":2019},{"$f":"Input!N203","v":2020},{"$f":"Input!O203","v":2021},{"$f":"Input!P203","v":2022},{"$f":"P4+1","v":2023},{"$f":"Q4+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
[]
[null,"Inflation Assumption (CPI % increase)",null,{"$f":"f","v":2.5000000000000001E-2},null,null,{"$f":"$D$6","v":2.5000000000000001E-2},{"$f":"$D$6","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Cumulative Inflation Index (CPI end period)",null,null,null,1,{"$f":"F7*(1+G6)","v":1.0249999999999999},{"$f":"G7*(1+H6)","v":1.0506249999999999},{"$f":"H7*(1+I6)","v":1.0768906249999999},{"$f":"I7*(1+J6)","v":1.1038128906249998},1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,{"$f":"O7*(1+P6)","v":1.2800845441963566},1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,1.5596587177065029,1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858,2.1500067685588302,2.2037569377728006,2.2588508612171205,2.3153221327475482,2.3732051860662366,2.4325353157178924,2.4933486986108395,2.5556824160761105,2.6195744764780131,2.6850638383899632,2.7521904343497119,2.8209951952084547,2.8915200750886658,2.9638080769658823,3.0379032788900293,3.1138508608622799,3.1916971323838368,3.2714895606934324,3.353276799710768,3.437108719703537,3.523036437696125,3.6111123486385277,3.7013901573544907,3.7939249112883529,3.8887730340705615]
[]
[null,"Opening Regulated Asset Base",null,null,null,{"$f":"RAB","v":1275.2983543515013}]
[null,"Real Capex",null,null,null,null,{"$f":"SUM(G11:G40)","v":102.31423118590513},{"$f":"SUM(H11:H40)","v":102.51309510456149},{"$f":"SUM(I11:I40)","v":100.83579264774184},89.898539152857808,80.850578129283264,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Transmission Pipelines"},null,null,null,{"$f":"Input!G143*(1+rvanilla)^0.5","v":0},{"$f":"Input!H143*(1+rvanilla)^0.5","v":3.1332614676850268},{"$f":"Input!I143*(1+rvanilla)^0.5","v":0},{"$f":"Input!J143*(1+rvanilla)^0.5","v":0},{"$f":"Input!K143*(1+rvanilla)^0.5","v":0},{"$f":"Input!L143*(1+rvanilla)^0.5","v":0},{"$f":"Input!M143*(1+rvanilla)^0.5","v":0},{"$f":"Input!N143*(1+rvanilla)^0.5","v":0},{"$f":"Input!O143*(1+rvanilla)^0.5","v":0},{"$f":"Input!P143*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset2","v":"Distribution Pipelines"},null,null,null,{"$f":"Input!G144*(1+rvanilla)^0.5","v":49.976117309060271},{"$f":"Input!H144*(1+rvanilla)^0.5","v":45.13414440191498},{"$f":"Input!I144*(1+rvanilla)^0.5","v":51.179834721431156},{"$f":"Input!J144*(1+rvanilla)^0.5","v":43.085699512690894},{"$f":"Input!K144*(1+rvanilla)^0.5","v":36.54213792564034},{"$f":"Input!L144*(1+rvanilla)^0.5","v":0},{"$f":"Input!M144*(1+rvanilla)^0.5","v":0},{"$f":"Input!N144*(1+rvanilla)^0.5","v":0},{"$f":"Input!O144*(1+rvanilla)^0.5","v":0},{"$f":"Input!P144*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset3","v":"Service Pipes"},null,null,null,{"$f":"Input!G145*(1+rvanilla)^0.5","v":20.736691901986966},{"$f":"Input!H145*(1+rvanilla)^0.5","v":20.980928960423363},{"$f":"Input!I145*(1+rvanilla)^0.5","v":21.821358150232598},{"$f":"Input!J145*(1+rvanilla)^0.5","v":21.290185011825578},{"$f":"Input!K145*(1+rvanilla)^0.5","v":20.712875315843689},{"$f":"Input!L145*(1+rvanilla)^0.5","v":0},{"$f":"Input!M145*(1+rvanilla)^0.5","v":0},{"$f":"Input!N145*(1+rvanilla)^0.5","v":0},{"$f":"Input!O145*(1+rvanilla)^0.5","v":0},{"$f":"Input!P145*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset4","v":"Cathodic Protection"},null,null,null,{"$f":"Input!G146*(1+rvanilla)^0.5","v":0.3396640660193706},{"$f":"Input!H146*(1+rvanilla)^0.5","v":0.3292629638281398},{"$f":"Input!I146*(1+rvanilla)^0.5","v":0.33807897556357486},{"$f":"Input!J146*(1+rvanilla)^0.5","v":0.32027628881527992},{"$f":"Input!K146*(1+rvanilla)^0.5","v":0.3029262094151598},{"$f":"Input!L146*(1+rvanilla)^0.5","v":0},{"$f":"Input!M146*(1+rvanilla)^0.5","v":0},{"$f":"Input!N146*(1+rvanilla)^0.5","v":0},{"$f":"Input!O146*(1+rvanilla)^0.5","v":0},{"$f":"Input!P146*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset5","v":"Supply Regulators/Valve Stations"},null,null,null,{"$f":"Input!G147*(1+rvanilla)^0.5","v":3.5819376469362174},{"$f":"Input!H147*(1+rvanilla)^0.5","v":5.4914370220546704},{"$f":"Input!I147*(1+rvanilla)^0.5","v":7.6607514701202879},{"$f":"Input!J147*(1+rvanilla)^0.5","v":4.7037949387888762},{"$f":"Input!K147*(1+rvanilla)^0.5","v":2.7492717344699016},{"$f":"Input!L147*(1+rvanilla)^0.5","v":0},{"$f":"Input!M147*(1+rvanilla)^0.5","v":0},{"$f":"Input!N147*(1+rvanilla)^0.5","v":0},{"$f":"Input!O147*(1+rvanilla)^0.5","v":0},{"$f":"Input!P147*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset6","v":"Meters"},null,null,null,{"$f":"Input!G148*(1+rvanilla)^0.5","v":10.488379229272867},{"$f":"Input!H148*(1+rvanilla)^0.5","v":11.042588974026295},{"$f":"Input!I148*(1+rvanilla)^0.5","v":10.466748968791697},{"$f":"Input!J148*(1+rvanilla)^0.5","v":10.331639447114332},{"$f":"Input!K148*(1+rvanilla)^0.5","v":10.112308893308315},{"$f":"Input!L148*(1+rvanilla)^0.5","v":0},{"$f":"Input!M148*(1+rvanilla)^0.5","v":0},{"$f":"Input!N148*(1+rvanilla)^0.5","v":0},{"$f":"Input!O148*(1+rvanilla)^0.5","v":0},{"$f":"Input!P148*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset7","v":"SCADA and remote control"},null,null,null,{"$f":"Input!G149*(1+rvanilla)^0.5","v":1.0313212965139014},{"$f":"Input!H149*(1+rvanilla)^0.5","v":0.98805976686784081},{"$f":"Input!I149*(1+rvanilla)^0.5","v":1.0112673122628384},{"$f":"Input!J149*(1+rvanilla)^0.5","v":0.91500159552896099},{"$f":"Input!K149*(1+rvanilla)^0.5","v":0.96740713214722984},{"$f":"Input!L149*(1+rvanilla)^0.5","v":0},{"$f":"Input!M149*(1+rvanilla)^0.5","v":0},{"$f":"Input!N149*(1+rvanilla)^0.5","v":0},{"$f":"Input!O149*(1+rvanilla)^0.5","v":0},{"$f":"Input!P149*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset8","v":"Buildings"},null,null,null,{"$f":"Input!G150*(1+rvanilla)^0.5","v":0},{"$f":"Input!H150*(1+rvanilla)^0.5","v":0},{"$f":"Input!I150*(1+rvanilla)^0.5","v":0},{"$f":"Input!J150*(1+rvanilla)^0.5","v":0},{"$f":"Input!K150*(1+rvanilla)^0.5","v":0},{"$f":"Input!L150*(1+rvanilla)^0.5","v":0},{"$f":"Input!M150*(1+rvanilla)^0.5","v":0},{"$f":"Input!N150*(1+rvanilla)^0.5","v":0},{"$f":"Input!O150*(1+rvanilla)^0.5","v":0},{"$f":"Input!P150*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset9","v":"Other - IT"},null,null,null,{"$f":"Input!G151*(1+rvanilla)^0.5","v":15.765586402493661},{"$f":"Input!H151*(1+rvanilla)^0.5","v":15.019352094958135},{"$f":"Input!I151*(1+rvanilla)^0.5","v":7.9617853478135956},{"$f":"Input!J151*(1+rvanilla)^0.5","v":8.850328936379622},{"$f":"Input!K151*(1+rvanilla)^0.5","v":9.0560815934977281},{"$f":"Input!L151*(1+rvanilla)^0.5","v":0},{"$f":"Input!M151*(1+rvanilla)^0.5","v":0},{"$f":"Input!N151*(1+rvanilla)^0.5","v":0},{"$f":"Input!O151*(1+rvanilla)^0.5","v":0},{"$f":"Input!P151*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset10","v":"Other - non IT"},null,null,null,{"$f":"Input!G152*(1+rvanilla)^0.5","v":0.39453333362189441},{"$f":"Input!H152*(1+rvanilla)^0.5","v":0.39405945280303101},{"$f":"Input!I152*(1+rvanilla)^0.5","v":0.39596770152607219},{"$f":"Input!J152*(1+rvanilla)^0.5","v":0.40161342171426673},{"$f":"Input!K152*(1+rvanilla)^0.5","v":0.40756932496089682},{"$f":"Input!L152*(1+rvanilla)^0.5","v":0},{"$f":"Input!M152*(1+rvanilla)^0.5","v":0},{"$f":"Input!N152*(1+rvanilla)^0.5","v":0},{"$f":"Input!O152*(1+rvanilla)^0.5","v":0},{"$f":"Input!P152*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset11","v":"Land"},null,null,null,{"$f":"Input!G153*(1+rvanilla)^0.5","v":0},{"$f":"Input!H153*(1+rvanilla)^0.5","v":0},{"$f":"Input!I153*(1+rvanilla)^0.5","v":0},{"$f":"Input!J153*(1+rvanilla)^0.5","v":0},{"$f":"Input!K153*(1+rvanilla)^0.5","v":0},{"$f":"Input!L153*(1+rvanilla)^0.5","v":0},{"$f":"Input!M153*(1+rvanilla)^0.5","v":0},{"$f":"Input!N153*(1+rvanilla)^0.5","v":0},{"$f":"Input!O153*(1+rvanilla)^0.5","v":0},{"$f":"Input!P153*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"Input!G154*(1+rvanilla)^0.5","v":0},{"$f":"Input!H154*(1+rvanilla)^0.5","v":0},{"$f":"Input!I154*(1+rvanilla)^0.5","v":0},{"$f":"Input!J154*(1+rvanilla)^0.5","v":0},{"$f":"Input!K154*(1+rvanilla)^0.5","v":0},{"$f":"Input!L154*(1+rvanilla)^0.5","v":0},{"$f":"Input!M154*(1+rvanilla)^0.5","v":0},{"$f":"Input!N154*(1+rvanilla)^0.5","v":0},{"$f":"Input!O154*(1+rvanilla)^0.5","v":0},{"$f":"Input!P154*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"Input!G155*(1+rvanilla)^0.5","v":0},{"$f":"Input!H155*(1+rvanilla)^0.5","v":0},{"$f":"Input!I155*(1+rvanilla)^0.5","v":0},{"$f":"Input!J155*(1+rvanilla)^0.5","v":0},{"$f":"Input!K155*(1+rvanilla)^0.5","v":0},{"$f":"Input!L155*(1+rvanilla)^0.5","v":0},{"$f":"Input!M155*(1+rvanilla)^0.5","v":0},{"$f":"Input!N155*(1+rvanilla)^0.5","v":0},{"$f":"Input!O155*(1+rvanilla)^0.5","v":0},{"$f":"Input!P155*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"Input!G156*(1+rvanilla)^0.5","v":0},{"$f":"Input!H156*(1+rvanilla)^0.5","v":0},{"$f":"Input!I156*(1+rvanilla)^0.5","v":0},{"$f":"Input!J156*(1+rvanilla)^0.5","v":0},{"$f":"Input!K156*(1+rvanilla)^0.5","v":0},{"$f":"Input!L156*(1+rvanilla)^0.5","v":0},{"$f":"Input!M156*(1+rvanilla)^0.5","v":0},{"$f":"Input!N156*(1+rvanilla)^0.5","v":0},{"$f":"Input!O156*(1+rvanilla)^0.5","v":0},{"$f":"Input!P156*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"Input!G157*(1+rvanilla)^0.5","v":0},{"$f":"Input!H157*(1+rvanilla)^0.5","v":0},{"$f":"Input!I157*(1+rvanilla)^0.5","v":0},{"$f":"Input!J157*(1+rvanilla)^0.5","v":0},{"$f":"Input!K157*(1+rvanilla)^0.5","v":0},{"$f":"Input!L157*(1+rvanilla)^0.5","v":0},{"$f":"Input!M157*(1+rvanilla)^0.5","v":0},{"$f":"Input!N157*(1+rvanilla)^0.5","v":0},{"$f":"Input!O157*(1+rvanilla)^0.5","v":0},{"$f":"Input!P157*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"Input!G158*(1+rvanilla)^0.5","v":0},{"$f":"Input!H158*(1+rvanilla)^0.5","v":0},{"$f":"Input!I158*(1+rvanilla)^0.5","v":0},{"$f":"Input!J158*(1+rvanilla)^0.5","v":0},{"$f":"Input!K158*(1+rvanilla)^0.5","v":0},{"$f":"Input!L158*(1+rvanilla)^0.5","v":0},{"$f":"Input!M158*(1+rvanilla)^0.5","v":0},{"$f":"Input!N158*(1+rvanilla)^0.5","v":0},{"$f":"Input!O158*(1+rvanilla)^0.5","v":0},{"$f":"Input!P158*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"Input!G159*(1+rvanilla)^0.5","v":0},{"$f":"Input!H159*(1+rvanilla)^0.5","v":0},{"$f":"Input!I159*(1+rvanilla)^0.5","v":0},{"$f":"Input!J159*(1+rvanilla)^0.5","v":0},{"$f":"Input!K159*(1+rvanilla)^0.5","v":0},{"$f":"Input!L159*(1+rvanilla)^0.5","v":0},{"$f":"Input!M159*(1+rvanilla)^0.5","v":0},{"$f":"Input!N159*(1+rvanilla)^0.5","v":0},{"$f":"Input!O159*(1+rvanilla)^0.5","v":0},{"$f":"Input!P159*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"Input!G160*(1+rvanilla)^0.5","v":0},{"$f":"Input!H160*(1+rvanilla)^0.5","v":0},{"$f":"Input!I160*(1+rvanilla)^0.5","v":0},{"$f":"Input!J160*(1+rvanilla)^0.5","v":0},{"$f":"Input!K160*(1+rvanilla)^0.5","v":0},{"$f":"Input!L160*(1+rvanilla)^0.5","v":0},{"$f":"Input!M160*(1+rvanilla)^0.5","v":0},{"$f":"Input!N160*(1+rvanilla)^0.5","v":0},{"$f":"Input!O160*(1+rvanilla)^0.5","v":0},{"$f":"Input!P160*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!G161*(1+rvanilla)^0.5","v":0},{"$f":"Input!H161*(1+rvanilla)^0.5","v":0},{"$f":"Input!I161*(1+rvanilla)^0.5","v":0},{"$f":"Input!J161*(1+rvanilla)^0.5","v":0},{"$f":"Input!K161*(1+rvanilla)^0.5","v":0},{"$f":"Input!L161*(1+rvanilla)^0.5","v":0},{"$f":"Input!M161*(1+rvanilla)^0.5","v":0},{"$f":"Input!N161*(1+rvanilla)^0.5","v":0},{"$f":"Input!O161*(1+rvanilla)^0.5","v":0},{"$f":"Input!P161*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"Input!G162*(1+rvanilla)^0.5","v":0},{"$f":"Input!H162*(1+rvanilla)^0.5","v":0},{"$f":"Input!I162*(1+rvanilla)^0.5","v":0},{"$f":"Input!J162*(1+rvanilla)^0.5","v":0},{"$f":"Input!K162*(1+rvanilla)^0.5","v":0},{"$f":"Input!L162*(1+rvanilla)^0.5","v":0},{"$f":"Input!M162*(1+rvanilla)^0.5","v":0},{"$f":"Input!N162*(1+rvanilla)^0.5","v":0},{"$f":"Input!O162*(1+rvanilla)^0.5","v":0},{"$f":"Input!P162*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!G163*(1+rvanilla)^0.5","v":0},{"$f":"Input!H163*(1+rvanilla)^0.5","v":0},{"$f":"Input!I163*(1+rvanilla)^0.5","v":0},{"$f":"Input!J163*(1+rvanilla)^0.5","v":0},{"$f":"Input!K163*(1+rvanilla)^0.5","v":0},{"$f":"Input!L163*(1+rvanilla)^0.5","v":0},{"$f":"Input!M163*(1+rvanilla)^0.5","v":0},{"$f":"Input!N163*(1+rvanilla)^0.5","v":0},{"$f":"Input!O163*(1+rvanilla)^0.5","v":0},{"$f":"Input!P163*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!G164*(1+rvanilla)^0.5","v":0},{"$f":"Input!H164*(1+rvanilla)^0.5","v":0},{"$f":"Input!I164*(1+rvanilla)^0.5","v":0},{"$f":"Input!J164*(1+rvanilla)^0.5","v":0},{"$f":"Input!K164*(1+rvanilla)^0.5","v":0},{"$f":"Input!L164*(1+rvanilla)^0.5","v":0},{"$f":"Input!M164*(1+rvanilla)^0.5","v":0},{"$f":"Input!N164*(1+rvanilla)^0.5","v":0},{"$f":"Input!O164*(1+rvanilla)^0.5","v":0},{"$f":"Input!P164*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!G165*(1+rvanilla)^0.5","v":0},{"$f":"Input!H165*(1+rvanilla)^0.5","v":0},{"$f":"Input!I165*(1+rvanilla)^0.5","v":0},{"$f":"Input!J165*(1+rvanilla)^0.5","v":0},{"$f":"Input!K165*(1+rvanilla)^0.5","v":0},{"$f":"Input!L165*(1+rvanilla)^0.5","v":0},{"$f":"Input!M165*(1+rvanilla)^0.5","v":0},{"$f":"Input!N165*(1+rvanilla)^0.5","v":0},{"$f":"Input!O165*(1+rvanilla)^0.5","v":0},{"$f":"Input!P165*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!G166*(1+rvanilla)^0.5","v":0},{"$f":"Input!H166*(1+rvanilla)^0.5","v":0},{"$f":"Input!I166*(1+rvanilla)^0.5","v":0},{"$f":"Input!J166*(1+rvanilla)^0.5","v":0},{"$f":"Input!K166*(1+rvanilla)^0.5","v":0},{"$f":"Input!L166*(1+rvanilla)^0.5","v":0},{"$f":"Input!M166*(1+rvanilla)^0.5","v":0},{"$f":"Input!N166*(1+rvanilla)^0.5","v":0},{"$f":"Input!O166*(1+rvanilla)^0.5","v":0},{"$f":"Input!P166*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!G167*(1+rvanilla)^0.5","v":0},{"$f":"Input!H167*(1+rvanilla)^0.5","v":0},{"$f":"Input!I167*(1+rvanilla)^0.5","v":0},{"$f":"Input!J167*(1+rvanilla)^0.5","v":0},{"$f":"Input!K167*(1+rvanilla)^0.5","v":0},{"$f":"Input!L167*(1+rvanilla)^0.5","v":0},{"$f":"Input!M167*(1+rvanilla)^0.5","v":0},{"$f":"Input!N167*(1+rvanilla)^0.5","v":0},{"$f":"Input!O167*(1+rvanilla)^0.5","v":0},{"$f":"Input!P167*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!G168*(1+rvanilla)^0.5","v":0},{"$f":"Input!H168*(1+rvanilla)^0.5","v":0},{"$f":"Input!I168*(1+rvanilla)^0.5","v":0},{"$f":"Input!J168*(1+rvanilla)^0.5","v":0},{"$f":"Input!K168*(1+rvanilla)^0.5","v":0},{"$f":"Input!L168*(1+rvanilla)^0.5","v":0},{"$f":"Input!M168*(1+rvanilla)^0.5","v":0},{"$f":"Input!N168*(1+rvanilla)^0.5","v":0},{"$f":"Input!O168*(1+rvanilla)^0.5","v":0},{"$f":"Input!P168*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!G169*(1+rvanilla)^0.5","v":0},{"$f":"Input!H169*(1+rvanilla)^0.5","v":0},{"$f":"Input!I169*(1+rvanilla)^0.5","v":0},{"$f":"Input!J169*(1+rvanilla)^0.5","v":0},{"$f":"Input!K169*(1+rvanilla)^0.5","v":0},{"$f":"Input!L169*(1+rvanilla)^0.5","v":0},{"$f":"Input!M169*(1+rvanilla)^0.5","v":0},{"$f":"Input!N169*(1+rvanilla)^0.5","v":0},{"$f":"Input!O169*(1+rvanilla)^0.5","v":0},{"$f":"Input!P169*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!G170*(1+rvanilla)^0.5","v":0},{"$f":"Input!H170*(1+rvanilla)^0.5","v":0},{"$f":"Input!I170*(1+rvanilla)^0.5","v":0},{"$f":"Input!J170*(1+rvanilla)^0.5","v":0},{"$f":"Input!K170*(1+rvanilla)^0.5","v":0},{"$f":"Input!L170*(1+rvanilla)^0.5","v":0},{"$f":"Input!M170*(1+rvanilla)^0.5","v":0},{"$f":"Input!N170*(1+rvanilla)^0.5","v":0},{"$f":"Input!O170*(1+rvanilla)^0.5","v":0},{"$f":"Input!P170*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!G171*(1+rvanilla)^0.5","v":0},{"$f":"Input!H171*(1+rvanilla)^0.5","v":0},{"$f":"Input!I171*(1+rvanilla)^0.5","v":0},{"$f":"Input!J171*(1+rvanilla)^0.5","v":0},{"$f":"Input!K171*(1+rvanilla)^0.5","v":0},{"$f":"Input!L171*(1+rvanilla)^0.5","v":0},{"$f":"Input!M171*(1+rvanilla)^0.5","v":0},{"$f":"Input!N171*(1+rvanilla)^0.5","v":0},{"$f":"Input!O171*(1+rvanilla)^0.5","v":0},{"$f":"Input!P171*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!G172*(1+rvanilla)^0.5","v":0},{"$f":"Input!H172*(1+rvanilla)^0.5","v":0},{"$f":"Input!I172*(1+rvanilla)^0.5","v":0},{"$f":"Input!J172*(1+rvanilla)^0.5","v":0},{"$f":"Input!K172*(1+rvanilla)^0.5","v":0},{"$f":"Input!L172*(1+rvanilla)^0.5","v":0},{"$f":"Input!M172*(1+rvanilla)^0.5","v":0},{"$f":"Input!N172*(1+rvanilla)^0.5","v":0},{"$f":"Input!O172*(1+rvanilla)^0.5","v":0},{"$f":"Input!P172*(1+rvanilla)^0.5","v":0}]
[null,"Nominal Capex",null,null,null,null,{"$f":"SUM(G42:G71)","v":104.87208696555278},{"$f":"SUM(H42:H71)","v":107.70282054422991},108.58911976679707,99.231166365280671,91.475008112426181,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Transmission Pipelines"},null,null,null,{"$f":"G11*G$7","v":0},{"$f":"H11*H$7","v":3.291882829486581},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset2","v":"Distribution Pipelines"},null,null,null,51.225520241786775,{"$f":"H12*H$7","v":47.419060462261925},55.115084200558691,47.558550523703481,41.344074965651451,0,0,0,0,0]
[null,null,{"$f":"Asset3","v":"Service Pipes"},null,null,null,21.255109199536637,{"$f":"H13*H$7","v":22.043088489044795},23.499216016752822,{"$f":"J13*J$7","v":23.500380659844236},23.434717244925043,0,0,0,0,0]
[null,null,{"$f":"Asset4","v":"Cathodic Protection"},null,null,null,0.34815566766985484,{"$f":"H14*H$7","v":0.34593190137193935},{"$f":"I14*I$7","v":0.3640740792940178},0.35352509615584143,0.34273320123213707,0,0,0,0,0]
[null,null,{"$f":"Asset5","v":"Supply Regulators/Valve Stations"},null,null,null,3.6714860881096225,{"$f":"H15*H$7","v":5.7694410212961875},8.2497914386275042,5.1921094882917931,3.1105486198472994,0,0,0,0,0]
[null,null,{"$f":"Asset6","v":"Meters"},null,null,null,10.750588710004688,{"$f":"H16*H$7","v":11.601620040836375},11.271543838720195,11.404196803014546,11.441149333175931,0,0,0,0,0]
[null,null,{"$f":"Asset7","v":"SCADA and remote control"},null,null,null,1.0571043289267488,{"$f":"H17*H$7","v":1.0380802925655253},1.089024287944798,1.0099905560873093,1.0945323745203417,0,0,0,0,0]
[null,null,{"$f":"Asset8","v":"Buildings"},null,null,null,0,{"$f":"H18*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset9","v":"Other - IT"},null,null,null,16.159726062556,{"$f":"H19*H$7","v":15.77970679476539},8.5739719993228238,9.7691071662472702,10.246125091490946,0,0,0,0,0]
[null,null,{"$f":"Asset10","v":"Other - non IT"},null,null,null,0.40439666696244175,{"$f":"H20*H$7","v":0.41400871260118444},0.42641390557622527,0.44330607193622179,0.4611272815830465,0,0,0,0,0]
[null,null,{"$f":"Asset11","v":"Land"},null,null,null,0,{"$f":"H21*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset12","v":0},null,null,null,0,{"$f":"H22*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset13","v":0},null,null,null,0,{"$f":"H23*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset14","v":0},null,null,null,0,{"$f":"H24*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset15","v":0},null,null,null,0,{"$f":"H25*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset16","v":0},null,null,null,0,{"$f":"H26*H$7","v":0},0,0,{"$f":"K26*K$7","v":0},0,0,0,0,0]
[null,null,{"$f":"Asset17","v":0},null,null,null,0,{"$f":"H27*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset18","v":0},null,null,null,0,{"$f":"H28*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset19","v":0},null,null,null,0,{"$f":"H29*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset20","v":0},null,null,null,0,{"$f":"H30*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset21","v":0},null,null,null,0,{"$f":"H31*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset22","v":0},null,null,null,0,{"$f":"H32*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset23","v":0},null,null,null,0,{"$f":"H33*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset24","v":0},null,null,null,0,{"$f":"H34*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset25","v":0},null,null,null,0,{"$f":"H35*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset26","v":0},null,null,null,0,{"$f":"H36*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset27","v":0},null,null,null,0,{"$f":"H37*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset28","v":0},null,null,null,0,{"$f":"H38*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"G39*G$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"G40*G$7","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Real Asset Values"]
[]
[null,"Real Straight-line Depreciation",null,null,null,null,{"$f":"G88+G101+G114+G127+G140+G153+G166+G179+G192+G205+G218+G231+G244+G257+G270+G283+G296","v":47.520364017280073},{"$f":"H88+H101+H114+H127+H140+H153+H166+H179+H192+H205+H218+H231+H244+H257+H270+H283+H296","v":52.601408319957592},{"$f":"I88+I101+I114+I127+I140+I153+I166+I179+I192+I205+I218+I231+I244+I257+I270+I283+I296","v":57.571546099674279},{"$f":"J88+J101+J114+J127+J140+J153+J166+J179+J192+J205+J218+J231+J244+J257+J270+J283+J296","v":61.209388205655522},{"$f":"K88+K101+K114+K127+K140+K153+K166+K179+K192+K205+K218+K231+K244+K257+K270+K283+K296","v":64.278632731103002},{"$f":"L88+L101+L114+L127+L140+L153+L166+L179+L192+L205+L218+L231+L244+L257+L270+L283+L296","v":63.890936680196184},60.658912732973072,57.576230423420832,55.904679813552903,54.054291341934125,52.161561158242399,45.964771531495835,44.409794484532682,44.409794484532682,44.409794484532682,44.409794484532682,44.341039731431749,44.275169080307229,44.207751259489704,44.146751153121109,44.082257344311294,43.557838382847649,43.005708934146334,42.482371485706743,40.828032589972345,39.04916039791749,38.752189221919487,38.308745030341058,38.308745030341058,38.308745030341058,38.308745030341058,38.308745030341058,28.167344901058605,18.951699571198869,18.599536473047042,15.744153467156542,6.087467909287005,6.087467909287005,6.087467909287005,6.087467909287005,6.087467909287005,6.087467909287005,6.087467909287005,6.087467909287005,6.087467909287005,6.087467909287005,6.087467909287005,6.087467909287005,6.087467909287005,6.087467909287005,6.087467909287005,6.0158291563482811,5.9060004159071831,5.7527853865047724,5.6587094877290047]
[null,{"$f":"C88","v":"Transmission Pipelines"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A1remlife,A1value-SUM($F76:F76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(H$3>A1remlife,A1value-SUM($F76:G76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(I$3>A1remlife,A1value-SUM($F76:H76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(J$3>A1remlife,A1value-SUM($F76:I76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(K$3>A1remlife,A1value-SUM($F76:J76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(L$3>A1remlife,A1value-SUM($F76:K76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(M$3>A1remlife,A1value-SUM($F76:L76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(N$3>A1remlife,A1value-SUM($F76:M76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(O$3>A1remlife,A1value-SUM($F76:N76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(P$3>A1remlife,A1value-SUM($F76:O76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(Q$3>A1remlife,A1value-SUM($F76:P76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(R$3>A1remlife,A1value-SUM($F76:Q76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(S$3>A1remlife,A1value-SUM($F76:R76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(T$3>A1remlife,A1value-SUM($F76:S76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(U$3>A1remlife,A1value-SUM($F76:T76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(V$3>A1remlife,A1value-SUM($F76:U76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(W$3>A1remlife,A1value-SUM($F76:V76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(X$3>A1remlife,A1value-SUM($F76:W76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(Y$3>A1remlife,A1value-SUM($F76:X76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(Z$3>A1remlife,A1value-SUM($F76:Y76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(AA$3>A1remlife,A1value-SUM($F76:Z76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(AB$3>A1remlife,A1value-SUM($F76:AA76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(AC$3>A1remlife,A1value-SUM($F76:AB76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(AD$3>A1remlife,A1value-SUM($F76:AC76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":2.0828488224234274},{"$f":"IF(AE$3>A1remlife,A1value-SUM($F76:AD76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0.94509189904474056},{"$f":"IF(AF$3>A1remlife,A1value-SUM($F76:AE76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AG$3>A1remlife,A1value-SUM($F76:AF76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AH$3>A1remlife,A1value-SUM($F76:AG76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AI$3>A1remlife,A1value-SUM($F76:AH76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AJ$3>A1remlife,A1value-SUM($F76:AI76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AK$3>A1remlife,A1value-SUM($F76:AJ76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AL$3>A1remlife,A1value-SUM($F76:AK76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AM$3>A1remlife,A1value-SUM($F76:AL76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AN$3>A1remlife,A1value-SUM($F76:AM76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AO$3>A1remlife,A1value-SUM($F76:AN76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AP$3>A1remlife,A1value-SUM($F76:AO76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AQ$3>A1remlife,A1value-SUM($F76:AP76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AR$3>A1remlife,A1value-SUM($F76:AQ76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AS$3>A1remlife,A1value-SUM($F76:AR76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AT$3>A1remlife,A1value-SUM($F76:AS76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AU$3>A1remlife,A1value-SUM($F76:AT76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AV$3>A1remlife,A1value-SUM($F76:AU76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AW$3>A1remlife,A1value-SUM($F76:AV76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AX$3>A1remlife,A1value-SUM($F76:AW76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AY$3>A1remlife,A1value-SUM($F76:AX76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(AZ$3>A1remlife,A1value-SUM($F76:AY76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(BA$3>A1remlife,A1value-SUM($F76:AZ76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(BB$3>A1remlife,A1value-SUM($F76:BA76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(BC$3>A1remlife,A1value-SUM($F76:BB76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(BD$3>A1remlife,A1value-SUM($F76:BC76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(BE$3>A1remlife,A1value-SUM($F76:BD76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(BF$3>A1remlife,A1value-SUM($F76:BE76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(BG$3>A1remlife,A1value-SUM($F76:BF76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(BH$3>A1remlife,A1value-SUM($F76:BG76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(BI$3>A1remlife,A1value-SUM($F76:BH76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(H$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:G78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:H78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:I78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:J78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:K78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:L78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:M78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:N78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:O78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:P78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:Q78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:R78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:S78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:T78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:U78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:V78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:W78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:X78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:Y78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:Z78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AA78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AB78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AC78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AD78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AE78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AF78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AG78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AH78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AI78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AJ78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AK78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AL78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AM78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AN78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AO78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AP78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AQ78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AR78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AS78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AT78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AU78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AV78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AW78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AX78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AY78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:AZ78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:BA78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:BB78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:BC78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:BD78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:BE78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:BF78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:BG78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla)^0.5)-SUM($G78:BH78),(Input!$G$143*(1+rvanilla)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:H79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:I79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:J79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:K79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:L79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:M79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:N79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:O79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:P79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:Q79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:R79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:S79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:T79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:U79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:V79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:W79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:X79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:Y79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:Z79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AA79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AB79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AC79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AD79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AE79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AF79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AG79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AH79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AI79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AJ79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AK79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AL79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AM79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AN79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AO79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AP79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AQ79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AR79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AS79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AT79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AU79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AV79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AW79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AX79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AY79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:AZ79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:BA79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:BB79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:BC79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:BD79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:BE79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:BF79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:BG79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla)^0.5)-SUM($H79:BH79),(Input!$H$143*(1+rvanilla)^0.5)/A1stdlife))","v":5.2221024461417111E-2}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:I80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:J80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:K80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:L80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:M80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:N80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:O80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:P80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:Q80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:R80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:S80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:T80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:U80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:V80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:W80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:X80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:Y80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:Z80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AA80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AB80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AC80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AD80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AE80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AF80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AG80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AH80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AI80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AJ80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AK80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AL80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AM80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AN80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AO80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AP80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AQ80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AR80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AS80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AT80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AU80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AV80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AW80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AX80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AY80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:AZ80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:BA80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:BB80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:BC80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:BD80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:BE80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:BF80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:BG80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla)^0.5)-SUM($I80:BH80),(Input!$I$143*(1+rvanilla)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:J81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:K81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:L81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:M81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:N81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:O81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:P81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:Q81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:R81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:S81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:T81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:U81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:V81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:W81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:X81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:Y81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:Z81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AA81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AB81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AC81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AD81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AE81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AF81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AG81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AH81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AI81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AJ81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AK81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AL81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AM81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AN81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AO81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AP81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AQ81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AR81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AS81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AT81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AU81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AV81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AW81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AX81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AY81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:AZ81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:BA81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:BB81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:BC81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:BD81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:BE81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:BF81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:BG81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla)^0.5)-SUM($J81:BH81),(Input!$J$143*(1+rvanilla)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:K82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:L82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:M82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:N82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:O82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:P82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:Q82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:R82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:S82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:T82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:U82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:V82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:W82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:X82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:Y82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:Z82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AA82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AB82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AC82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AD82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AE82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AF82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AG82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AH82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AI82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AJ82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AK82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AL82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AM82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AN82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AO82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AP82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AQ82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AR82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AS82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AT82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AU82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AV82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AW82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AX82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AY82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:AZ82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:BA82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:BB82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:BC82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:BD82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:BE82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:BF82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:BG82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla)^0.5)-SUM($K82:BH82),(Input!$K$143*(1+rvanilla)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:L83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:M83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:N83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:O83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:P83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:Q83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:R83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:S83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:T83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:U83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:V83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:W83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:X83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:Y83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:Z83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AA83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AB83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AC83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AD83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AE83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AF83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AG83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AH83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AI83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AJ83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AK83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AL83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AM83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AN83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AO83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AP83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AQ83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AR83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AS83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AT83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AU83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AV83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AW83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AX83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AY83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:AZ83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:BA83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:BB83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:BC83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:BD83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:BE83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:BF83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:BG83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla)^0.5)-SUM($L83:BH83),(Input!$L$143*(1+rvanilla)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:M84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:N84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:O84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:P84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:Q84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:R84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:S84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:T84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:U84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:V84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:W84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:X84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:Y84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:Z84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AA84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AB84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AC84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AD84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AE84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AF84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AG84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AH84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AI84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AJ84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AK84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AL84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AM84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AN84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AO84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AP84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AQ84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AR84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AS84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AT84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AU84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AV84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AW84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AX84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AY84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:AZ84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:BA84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:BB84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:BC84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:BD84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:BE84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:BF84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:BG84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla)^0.5)-SUM($M84:BH84),(Input!$M$143*(1+rvanilla)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:N85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:O85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:P85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:Q85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:R85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:S85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:T85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:U85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:V85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:W85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:X85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:Y85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:Z85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AA85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AB85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AC85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AD85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AE85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AF85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AG85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AH85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AI85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AJ85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AK85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AL85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AM85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AN85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AO85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AP85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AQ85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AR85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AS85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AT85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AU85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AV85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AW85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AX85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AY85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:AZ85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:BA85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:BB85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:BC85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:BD85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:BE85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:BF85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:BG85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla)^0.5)-SUM($N85:BH85),(Input!$N$143*(1+rvanilla)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:O86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:P86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:Q86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:R86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:S86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:T86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:U86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:V86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:W86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:X86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:Y86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:Z86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AA86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AB86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AC86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AD86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AE86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AF86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AG86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AH86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AI86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AJ86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AK86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AL86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AM86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AN86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AO86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AP86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AQ86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AR86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AS86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AT86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AU86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AV86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AW86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AX86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AY86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:AZ86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:BA86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:BB86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:BC86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:BD86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:BE86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:BF86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:BG86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla)^0.5)-SUM($O86:BH86),(Input!$O$143*(1+rvanilla)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:P87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:Q87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:R87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:S87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:T87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:U87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:V87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:W87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:X87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:Y87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:Z87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AA87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AB87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AC87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AD87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AE87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AF87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AG87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AH87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AI87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AJ87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AK87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AL87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AM87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AN87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AO87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AP87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AQ87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AR87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AS87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AT87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AU87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AV87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AW87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AX87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AY87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:AZ87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:BA87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:BB87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:BC87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:BD87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:BE87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:BF87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:BG87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>(A1stdlife+$E87),(Input!$P$143*(1+rvanilla)^0.5)-SUM($P87:BH87),(Input!$P$143*(1+rvanilla)^0.5)/A1stdlife))","v":0}]
[null,null,{"$f":"Asset1","v":"Transmission Pipelines"},null,null,null,{"$f":"SUM(G76:G87)","v":2.0828488224234274},{"$f":"SUM(H76:H87)","v":2.0828488224234274},{"$f":"SUM(I76:I87)","v":2.1350698468848446},2.1350698468848446,2.1350698468848446,2.1350698468848446,2.1350698468848446,2.1350698468848446,2.1350698468848446,2.1350698468848446,2.1350698468848446,2.1350698468848446,2.1350698468848446,2.1350698468848446,2.1350698468848446,2.1350698468848446,2.1350698468848446,2.1350698468848446,2.1350698468848446,2.1350698468848446,2.1350698468848446,2.1350698468848446,2.1350698468848446,2.1350698468848446,0.99731292350615763,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2,5.2221024461417111E-2]
[null,{"$f":"C101","v":"Distribution Pipelines"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A2remlife,A2value-SUM($F89:F89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(H$3>A2remlife,A2value-SUM($F89:G89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(I$3>A2remlife,A2value-SUM($F89:H89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(J$3>A2remlife,A2value-SUM($F89:I89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(K$3>A2remlife,A2value-SUM($F89:J89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(L$3>A2remlife,A2value-SUM($F89:K89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(M$3>A2remlife,A2value-SUM($F89:L89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(N$3>A2remlife,A2value-SUM($F89:M89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(O$3>A2remlife,A2value-SUM($F89:N89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(P$3>A2remlife,A2value-SUM($F89:O89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(Q$3>A2remlife,A2value-SUM($F89:P89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(R$3>A2remlife,A2value-SUM($F89:Q89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(S$3>A2remlife,A2value-SUM($F89:R89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(T$3>A2remlife,A2value-SUM($F89:S89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(U$3>A2remlife,A2value-SUM($F89:T89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(V$3>A2remlife,A2value-SUM($F89:U89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(W$3>A2remlife,A2value-SUM($F89:V89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(X$3>A2remlife,A2value-SUM($F89:W89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(Y$3>A2remlife,A2value-SUM($F89:X89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(Z$3>A2remlife,A2value-SUM($F89:Y89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(AA$3>A2remlife,A2value-SUM($F89:Z89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(AB$3>A2remlife,A2value-SUM($F89:AA89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(AC$3>A2remlife,A2value-SUM($F89:AB89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(AD$3>A2remlife,A2value-SUM($F89:AC89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(AE$3>A2remlife,A2value-SUM($F89:AD89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(AF$3>A2remlife,A2value-SUM($F89:AE89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(AG$3>A2remlife,A2value-SUM($F89:AF89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(AH$3>A2remlife,A2value-SUM($F89:AG89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(AI$3>A2remlife,A2value-SUM($F89:AH89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(AJ$3>A2remlife,A2value-SUM($F89:AI89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(AK$3>A2remlife,A2value-SUM($F89:AJ89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(AL$3>A2remlife,A2value-SUM($F89:AK89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":18.57441520574044},{"$f":"IF(AM$3>A2remlife,A2value-SUM($F89:AL89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":8.4330150764579912},{"$f":"IF(AN$3>A2remlife,A2value-SUM($F89:AM89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(AO$3>A2remlife,A2value-SUM($F89:AN89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(AP$3>A2remlife,A2value-SUM($F89:AO89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(AQ$3>A2remlife,A2value-SUM($F89:AP89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(AR$3>A2remlife,A2value-SUM($F89:AQ89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(AS$3>A2remlife,A2value-SUM($F89:AR89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(AT$3>A2remlife,A2value-SUM($F89:AS89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(AU$3>A2remlife,A2value-SUM($F89:AT89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(AV$3>A2remlife,A2value-SUM($F89:AU89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(AW$3>A2remlife,A2value-SUM($F89:AV89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(AX$3>A2remlife,A2value-SUM($F89:AW89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(AY$3>A2remlife,A2value-SUM($F89:AX89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(AZ$3>A2remlife,A2value-SUM($F89:AY89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(BA$3>A2remlife,A2value-SUM($F89:AZ89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(BB$3>A2remlife,A2value-SUM($F89:BA89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(BC$3>A2remlife,A2value-SUM($F89:BB89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(BD$3>A2remlife,A2value-SUM($F89:BC89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(BE$3>A2remlife,A2value-SUM($F89:BD89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(BF$3>A2remlife,A2value-SUM($F89:BE89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(BG$3>A2remlife,A2value-SUM($F89:BF89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(BH$3>A2remlife,A2value-SUM($F89:BG89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(BI$3>A2remlife,A2value-SUM($F89:BH89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(H$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:G91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:H91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:I91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:J91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:K91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:L91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:M91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:N91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:O91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:P91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:Q91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:R91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:S91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:T91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:U91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:V91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:W91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:X91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:Y91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:Z91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AA91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AB91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AC91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AD91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AE91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AF91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AG91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AH91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AI91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AJ91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AK91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AL91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AM91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AN91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AO91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AP91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AQ91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AR91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AS91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AT91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AU91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AV91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AW91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AX91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AY91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:AZ91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:BA91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:BB91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:BC91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:BD91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:BE91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:BF91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:BG91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla)^0.5)-SUM($G91:BH91),(Input!$G$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.83293528848433784}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:H92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:I92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:J92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:K92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:L92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:M92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:N92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:O92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:P92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:Q92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:R92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:S92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:T92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:U92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:V92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:W92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:X92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:Y92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:Z92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AA92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AB92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AC92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AD92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AE92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AF92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AG92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AH92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AI92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AJ92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AK92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AL92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AM92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AN92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AO92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AP92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AQ92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AR92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AS92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AT92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AU92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AV92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AW92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AX92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AY92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:AZ92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:BA92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:BB92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:BC92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:BD92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:BE92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:BF92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:BG92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla)^0.5)-SUM($H92:BH92),(Input!$H$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.75223574003191629}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:I93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:J93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:K93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:L93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:M93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:N93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:O93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:P93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:Q93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:R93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:S93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:T93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:U93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:V93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:W93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:X93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:Y93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:Z93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AA93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AB93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AC93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AD93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AE93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AF93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AG93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AH93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AI93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AJ93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AK93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AL93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AM93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AN93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AO93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AP93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AQ93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AR93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AS93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AT93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AU93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AV93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AW93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AX93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AY93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:AZ93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:BA93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:BB93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:BC93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:BD93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:BE93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:BF93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:BG93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla)^0.5)-SUM($I93:BH93),(Input!$I$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.85299724535718591}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:J94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:K94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:L94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:M94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:N94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:O94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:P94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:Q94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:R94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:S94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:T94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:U94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:V94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:W94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:X94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:Y94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:Z94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AA94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AB94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AC94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AD94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AE94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AF94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AG94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AH94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AI94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AJ94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AK94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AL94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AM94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AN94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AO94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AP94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AQ94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AR94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AS94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AT94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AU94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AV94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AW94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AX94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AY94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:AZ94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:BA94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:BB94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:BC94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:BD94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:BE94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:BF94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:BG94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla)^0.5)-SUM($J94:BH94),(Input!$J$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.7180949918781816}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:K95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:L95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:M95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:N95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:O95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:P95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:Q95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:R95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:S95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:T95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:U95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:V95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:W95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:X95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:Y95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:Z95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AA95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AB95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AC95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AD95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AE95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AF95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AG95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AH95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AI95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AJ95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AK95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AL95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AM95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AN95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AO95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AP95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AQ95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AR95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AS95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AT95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AU95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AV95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AW95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AX95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AY95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:AZ95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:BA95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:BB95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:BC95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:BD95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:BE95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:BF95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:BG95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla)^0.5)-SUM($K95:BH95),(Input!$K$144*(1+rvanilla)^0.5)/A2stdlife))","v":0.60903563209400569}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:L96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:M96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:N96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:O96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:P96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:Q96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:R96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:S96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:T96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:U96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:V96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:W96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:X96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:Y96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:Z96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AA96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AB96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AC96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AD96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AE96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AF96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AG96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AH96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AI96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AJ96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AK96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AL96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AM96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AN96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AO96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AP96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AQ96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AR96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AS96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AT96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AU96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AV96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AW96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AX96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AY96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:AZ96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:BA96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:BB96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:BC96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:BD96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:BE96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:BF96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:BG96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla)^0.5)-SUM($L96:BH96),(Input!$L$144*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:M97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:N97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:O97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:P97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:Q97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:R97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:S97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:T97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:U97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:V97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:W97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:X97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:Y97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:Z97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AA97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AB97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AC97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AD97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AE97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AF97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AG97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AH97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AI97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AJ97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AK97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AL97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AM97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AN97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AO97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AP97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AQ97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AR97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AS97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AT97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AU97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AV97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AW97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AX97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AY97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:AZ97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:BA97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:BB97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:BC97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:BD97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:BE97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:BF97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:BG97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla)^0.5)-SUM($M97:BH97),(Input!$M$144*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:N98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:O98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:P98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:Q98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:R98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:S98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:T98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:U98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:V98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:W98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:X98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:Y98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:Z98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AA98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AB98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AC98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AD98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AE98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AF98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AG98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AH98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AI98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AJ98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AK98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AL98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AM98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AN98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AO98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AP98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AQ98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AR98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AS98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AT98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AU98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AV98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AW98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AX98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AY98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:AZ98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:BA98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:BB98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:BC98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:BD98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:BE98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:BF98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:BG98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla)^0.5)-SUM($N98:BH98),(Input!$N$144*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:O99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:P99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:Q99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:R99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:S99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:T99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:U99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:V99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:W99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:X99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:Y99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:Z99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AA99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AB99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AC99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AD99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AE99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AF99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AG99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AH99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AI99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AJ99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AK99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AL99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AM99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AN99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AO99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AP99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AQ99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AR99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AS99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AT99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AU99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AV99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AW99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AX99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AY99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:AZ99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:BA99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:BB99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:BC99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:BD99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:BE99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:BF99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:BG99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla)^0.5)-SUM($O99:BH99),(Input!$O$144*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:P100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:Q100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:R100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:S100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:T100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:U100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:V100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:W100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:X100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:Y100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:Z100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AA100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AB100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AC100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AD100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AE100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AF100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AG100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AH100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AI100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AJ100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AK100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AL100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AM100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AN100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AO100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AP100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AQ100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AR100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AS100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AT100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AU100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AV100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AW100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AX100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AY100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:AZ100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:BA100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:BB100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:BC100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:BD100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:BE100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:BF100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:BG100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>(A2stdlife+$E100),(Input!$P$144*(1+rvanilla)^0.5)-SUM($P100:BH100),(Input!$P$144*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,{"$f":"Asset2","v":"Distribution Pipelines"},null,null,null,{"$f":"SUM(G89:G100)","v":18.57441520574044},{"$f":"SUM(H89:H100)","v":19.407350494224779},20.159586234256697,21.012583479613884,21.730678471492066,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,22.339714103586072,12.198313974303618,3.7652988978456272,3.7652988978456272,3.7652988978456272,3.7652988978456272,3.7652988978456272,3.7652988978456272,3.7652988978456272,3.7652988978456272,3.7652988978456272,3.7652988978456272,3.7652988978456272,3.7652988978456272,3.7652988978456272,3.7652988978456272,3.7652988978456272,3.7652988978456272,3.7652988978456272,3.7652988978456272,3.7652988978456272,3.7652988978456272,3.7652988978456272,3.7652988978456272]
[null,{"$f":"C114","v":"Service Pipes"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A3remlife,A3value-SUM($F102:F102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(H$3>A3remlife,A3value-SUM($F102:G102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(I$3>A3remlife,A3value-SUM($F102:H102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(J$3>A3remlife,A3value-SUM($F102:I102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(K$3>A3remlife,A3value-SUM($F102:J102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(L$3>A3remlife,A3value-SUM($F102:K102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(M$3>A3remlife,A3value-SUM($F102:L102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(N$3>A3remlife,A3value-SUM($F102:M102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(O$3>A3remlife,A3value-SUM($F102:N102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(P$3>A3remlife,A3value-SUM($F102:O102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(Q$3>A3remlife,A3value-SUM($F102:P102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(R$3>A3remlife,A3value-SUM($F102:Q102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(S$3>A3remlife,A3value-SUM($F102:R102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(T$3>A3remlife,A3value-SUM($F102:S102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(U$3>A3remlife,A3value-SUM($F102:T102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(V$3>A3remlife,A3value-SUM($F102:U102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(W$3>A3remlife,A3value-SUM($F102:V102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(X$3>A3remlife,A3value-SUM($F102:W102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(Y$3>A3remlife,A3value-SUM($F102:X102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(Z$3>A3remlife,A3value-SUM($F102:Y102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(AA$3>A3remlife,A3value-SUM($F102:Z102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(AB$3>A3remlife,A3value-SUM($F102:AA102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(AC$3>A3remlife,A3value-SUM($F102:AB102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(AD$3>A3remlife,A3value-SUM($F102:AC102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(AE$3>A3remlife,A3value-SUM($F102:AD102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(AF$3>A3remlife,A3value-SUM($F102:AE102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(AG$3>A3remlife,A3value-SUM($F102:AF102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(AH$3>A3remlife,A3value-SUM($F102:AG102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(AI$3>A3remlife,A3value-SUM($F102:AH102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(AJ$3>A3remlife,A3value-SUM($F102:AI102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(AK$3>A3remlife,A3value-SUM($F102:AJ102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(AL$3>A3remlife,A3value-SUM($F102:AK102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(AM$3>A3remlife,A3value-SUM($F102:AL102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(AN$3>A3remlife,A3value-SUM($F102:AM102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(AO$3>A3remlife,A3value-SUM($F102:AN102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":12.512068563760032},{"$f":"IF(AP$3>A3remlife,A3value-SUM($F102:AO102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":9.6566855578695368},{"$f":"IF(AQ$3>A3remlife,A3value-SUM($F102:AP102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(AR$3>A3remlife,A3value-SUM($F102:AQ102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(AS$3>A3remlife,A3value-SUM($F102:AR102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(AT$3>A3remlife,A3value-SUM($F102:AS102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(AU$3>A3remlife,A3value-SUM($F102:AT102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(AV$3>A3remlife,A3value-SUM($F102:AU102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(AW$3>A3remlife,A3value-SUM($F102:AV102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(AX$3>A3remlife,A3value-SUM($F102:AW102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(AY$3>A3remlife,A3value-SUM($F102:AX102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(AZ$3>A3remlife,A3value-SUM($F102:AY102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(BA$3>A3remlife,A3value-SUM($F102:AZ102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(BB$3>A3remlife,A3value-SUM($F102:BA102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(BC$3>A3remlife,A3value-SUM($F102:BB102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(BD$3>A3remlife,A3value-SUM($F102:BC102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(BE$3>A3remlife,A3value-SUM($F102:BD102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(BF$3>A3remlife,A3value-SUM($F102:BE102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(BG$3>A3remlife,A3value-SUM($F102:BF102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(BH$3>A3remlife,A3value-SUM($F102:BG102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(BI$3>A3remlife,A3value-SUM($F102:BH102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(H$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:G104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:H104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:I104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:J104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:K104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:L104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:M104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:N104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:O104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:P104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:Q104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:R104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:S104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:T104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:U104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:V104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:W104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:X104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:Y104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:Z104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AA104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AB104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AC104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AD104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AE104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AF104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AG104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AH104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AI104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AJ104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AK104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AL104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AM104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AN104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AO104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AP104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AQ104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AR104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AS104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AT104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AU104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AV104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AW104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AX104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AY104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:AZ104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:BA104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:BB104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:BC104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:BD104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:BE104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:BF104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:BG104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla)^0.5)-SUM($G104:BH104),(Input!$G$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34561153169978276}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:H105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:I105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:J105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:K105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:L105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:M105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:N105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:O105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:P105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:Q105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:R105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:S105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:T105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:U105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:V105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:W105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:X105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:Y105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:Z105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AA105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AB105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AC105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AD105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AE105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AF105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AG105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AH105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AI105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AJ105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AK105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AL105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AM105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AN105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AO105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AP105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AQ105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AR105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AS105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AT105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AU105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AV105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AW105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AX105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AY105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:AZ105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:BA105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:BB105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:BC105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:BD105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:BE105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:BF105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:BG105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla)^0.5)-SUM($H105:BH105),(Input!$H$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34968214934038938}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:I106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:J106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:K106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:L106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:M106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:N106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:O106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:P106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:Q106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:R106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:S106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:T106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:U106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:V106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:W106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:X106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:Y106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:Z106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AA106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AB106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AC106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AD106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AE106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AF106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AG106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AH106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AI106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AJ106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AK106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AL106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AM106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AN106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AO106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AP106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AQ106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AR106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AS106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AT106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AU106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AV106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AW106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AX106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AY106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:AZ106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:BA106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:BB106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:BC106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:BD106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:BE106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:BF106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:BG106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla)^0.5)-SUM($I106:BH106),(Input!$I$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.36368930250387665}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:J107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:K107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:L107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:M107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:N107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:O107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:P107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:Q107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:R107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:S107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:T107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:U107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:V107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:W107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:X107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:Y107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:Z107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AA107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AB107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AC107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AD107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AE107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AF107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AG107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AH107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AI107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AJ107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AK107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AL107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AM107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AN107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AO107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AP107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AQ107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AR107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AS107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AT107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AU107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AV107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AW107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AX107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AY107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:AZ107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:BA107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:BB107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:BC107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:BD107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:BE107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:BF107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:BG107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla)^0.5)-SUM($J107:BH107),(Input!$J$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.35483641686375961}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:K108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:L108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:M108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:N108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:O108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:P108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:Q108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:R108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:S108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:T108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:U108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:V108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:W108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:X108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:Y108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:Z108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AA108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AB108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AC108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AD108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AE108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AF108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AG108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AH108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AI108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AJ108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AK108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AL108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AM108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AN108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AO108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AP108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AQ108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AR108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AS108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AT108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AU108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AV108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AW108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AX108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AY108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:AZ108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:BA108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:BB108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:BC108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:BD108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:BE108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:BF108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:BG108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla)^0.5)-SUM($K108:BH108),(Input!$K$145*(1+rvanilla)^0.5)/A3stdlife))","v":0.34521458859739484}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:L109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:M109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:N109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:O109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:P109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:Q109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:R109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:S109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:T109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:U109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:V109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:W109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:X109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:Y109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:Z109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AA109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AB109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AC109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AD109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AE109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AF109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AG109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AH109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AI109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AJ109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AK109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AL109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AM109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AN109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AO109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AP109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AQ109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AR109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AS109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AT109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AU109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AV109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AW109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AX109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AY109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:AZ109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:BA109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:BB109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:BC109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:BD109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:BE109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:BF109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:BG109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla)^0.5)-SUM($L109:BH109),(Input!$L$145*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:M110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:N110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:O110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:P110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:Q110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:R110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:S110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:T110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:U110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:V110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:W110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:X110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:Y110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:Z110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AA110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AB110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AC110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AD110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AE110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AF110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AG110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AH110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AI110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AJ110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AK110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AL110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AM110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AN110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AO110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AP110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AQ110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AR110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AS110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AT110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AU110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AV110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AW110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AX110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AY110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:AZ110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:BA110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:BB110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:BC110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:BD110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:BE110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:BF110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:BG110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla)^0.5)-SUM($M110:BH110),(Input!$M$145*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:N111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:O111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:P111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:Q111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:R111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:S111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:T111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:U111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:V111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:W111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:X111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:Y111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:Z111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AA111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AB111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AC111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AD111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AE111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AF111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AG111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AH111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AI111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AJ111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AK111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AL111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AM111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AN111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AO111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AP111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AQ111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AR111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AS111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AT111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AU111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AV111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AW111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AX111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AY111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:AZ111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:BA111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:BB111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:BC111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:BD111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:BE111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:BF111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:BG111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla)^0.5)-SUM($N111:BH111),(Input!$N$145*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:O112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:P112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:Q112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:R112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:S112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:T112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:U112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:V112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:W112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:X112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:Y112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:Z112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AA112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AB112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AC112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AD112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AE112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AF112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AG112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AH112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AI112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AJ112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AK112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AL112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AM112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AN112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AO112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AP112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AQ112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AR112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AS112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AT112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AU112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AV112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AW112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AX112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AY112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:AZ112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:BA112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:BB112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:BC112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:BD112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:BE112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:BF112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:BG112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla)^0.5)-SUM($O112:BH112),(Input!$O$145*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:P113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:Q113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:R113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:S113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:T113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:U113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:V113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:W113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:X113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:Y113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:Z113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AA113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AB113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AC113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AD113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AE113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AF113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AG113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AH113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AI113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AJ113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AK113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AL113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AM113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AN113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AO113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AP113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AQ113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AR113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AS113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AT113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AU113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AV113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AW113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AX113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AY113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:AZ113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:BA113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:BB113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:BC113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:BD113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:BE113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:BF113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:BG113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>(A3stdlife+$E113),(Input!$P$145*(1+rvanilla)^0.5)-SUM($P113:BH113),(Input!$P$145*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,{"$f":"Asset3","v":"Service Pipes"},null,null,null,{"$f":"SUM(G102:G113)","v":12.512068563760032},{"$f":"SUM(H102:H113)","v":12.857680095459814},13.207362244800203,13.57105154730408,13.92588796416784,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,14.271102552765235,11.41571954687474,1.7590339890052031,1.7590339890052031,1.7590339890052031,1.7590339890052031,1.7590339890052031,1.7590339890052031,1.7590339890052031,1.7590339890052031,1.7590339890052031,1.7590339890052031,1.7590339890052031,1.7590339890052031,1.7590339890052031,1.7590339890052031,1.7590339890052031,1.7590339890052031,1.7590339890052031,1.7590339890052031,1.7590339890052031]
[null,{"$f":"C127","v":"Cathodic Protection"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A4remlife,A4value-SUM($F115:F115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(H$3>A4remlife,A4value-SUM($F115:G115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(I$3>A4remlife,A4value-SUM($F115:H115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(J$3>A4remlife,A4value-SUM($F115:I115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(K$3>A4remlife,A4value-SUM($F115:J115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(L$3>A4remlife,A4value-SUM($F115:K115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(M$3>A4remlife,A4value-SUM($F115:L115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(N$3>A4remlife,A4value-SUM($F115:M115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(O$3>A4remlife,A4value-SUM($F115:N115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(P$3>A4remlife,A4value-SUM($F115:O115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(Q$3>A4remlife,A4value-SUM($F115:P115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(R$3>A4remlife,A4value-SUM($F115:Q115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(S$3>A4remlife,A4value-SUM($F115:R115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(T$3>A4remlife,A4value-SUM($F115:S115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(U$3>A4remlife,A4value-SUM($F115:T115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(V$3>A4remlife,A4value-SUM($F115:U115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(W$3>A4remlife,A4value-SUM($F115:V115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(X$3>A4remlife,A4value-SUM($F115:W115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(Y$3>A4remlife,A4value-SUM($F115:X115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(Z$3>A4remlife,A4value-SUM($F115:Y115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(AA$3>A4remlife,A4value-SUM($F115:Z115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(AB$3>A4remlife,A4value-SUM($F115:AA115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(AC$3>A4remlife,A4value-SUM($F115:AB115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(AD$3>A4remlife,A4value-SUM($F115:AC115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(AE$3>A4remlife,A4value-SUM($F115:AD115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(AF$3>A4remlife,A4value-SUM($F115:AE115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.64055117027797892},{"$f":"IF(AG$3>A4remlife,A4value-SUM($F115:AF115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0.44344419157843262},{"$f":"IF(AH$3>A4remlife,A4value-SUM($F115:AG115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(AI$3>A4remlife,A4value-SUM($F115:AH115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(AJ$3>A4remlife,A4value-SUM($F115:AI115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(AK$3>A4remlife,A4value-SUM($F115:AJ115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(AL$3>A4remlife,A4value-SUM($F115:AK115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(AM$3>A4remlife,A4value-SUM($F115:AL115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(AN$3>A4remlife,A4value-SUM($F115:AM115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(AO$3>A4remlife,A4value-SUM($F115:AN115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(AP$3>A4remlife,A4value-SUM($F115:AO115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(AQ$3>A4remlife,A4value-SUM($F115:AP115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(AR$3>A4remlife,A4value-SUM($F115:AQ115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(AS$3>A4remlife,A4value-SUM($F115:AR115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(AT$3>A4remlife,A4value-SUM($F115:AS115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(AU$3>A4remlife,A4value-SUM($F115:AT115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(AV$3>A4remlife,A4value-SUM($F115:AU115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(AW$3>A4remlife,A4value-SUM($F115:AV115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(AX$3>A4remlife,A4value-SUM($F115:AW115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(AY$3>A4remlife,A4value-SUM($F115:AX115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(AZ$3>A4remlife,A4value-SUM($F115:AY115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(BA$3>A4remlife,A4value-SUM($F115:AZ115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(BB$3>A4remlife,A4value-SUM($F115:BA115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(BC$3>A4remlife,A4value-SUM($F115:BB115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(BD$3>A4remlife,A4value-SUM($F115:BC115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(BE$3>A4remlife,A4value-SUM($F115:BD115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(BF$3>A4remlife,A4value-SUM($F115:BE115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(BG$3>A4remlife,A4value-SUM($F115:BF115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(BH$3>A4remlife,A4value-SUM($F115:BG115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(BI$3>A4remlife,A4value-SUM($F115:BH115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(H$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:G117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:H117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:I117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:J117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:K117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:L117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:M117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:N117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:O117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:P117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:Q117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:R117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:S117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:T117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:U117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:V117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:W117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:X117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:Y117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:Z117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AA117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AB117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AC117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AD117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AE117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AF117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AG117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AH117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AI117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AJ117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AK117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AL117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AM117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AN117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AO117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AP117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AQ117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AR117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AS117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AT117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AU117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AV117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AW117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AX117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AY117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:AZ117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:BA117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:BB117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:BC117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:BD117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:BE117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:BF117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:BG117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla)^0.5)-SUM($G117:BH117),(Input!$G$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6610677669895098E-3}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:H118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:I118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:J118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:K118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:L118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:M118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:N118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:O118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:P118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:Q118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:R118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:S118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:T118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:U118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:V118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:W118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:X118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:Y118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:Z118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AA118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AB118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AC118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AD118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AE118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AF118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AG118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AH118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AI118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AJ118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AK118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AL118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AM118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AN118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AO118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AP118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AQ118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AR118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AS118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AT118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AU118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AV118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AW118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AX118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AY118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:AZ118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:BA118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:BB118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:BC118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:BD118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:BE118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:BF118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:BG118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla)^0.5)-SUM($H118:BH118),(Input!$H$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.4877160638023299E-3}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:I119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:J119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:K119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:L119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:M119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:N119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:O119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:P119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:Q119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:R119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:S119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:T119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:U119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:V119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:W119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:X119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:Y119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:Z119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AA119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AB119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AC119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AD119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AE119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AF119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AG119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AH119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AI119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AJ119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AK119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AL119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AM119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AN119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AO119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AP119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AQ119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AR119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AS119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AT119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AU119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AV119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AW119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AX119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AY119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:AZ119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:BA119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:BB119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:BC119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:BD119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:BE119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:BF119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:BG119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla)^0.5)-SUM($I119:BH119),(Input!$I$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.6346495927262477E-3}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:J120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:K120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:L120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:M120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:N120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:O120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:P120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:Q120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:R120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:S120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:T120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:U120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:V120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:W120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:X120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:Y120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:Z120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AA120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AB120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AC120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AD120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AE120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AF120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AG120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AH120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AI120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AJ120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AK120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AL120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AM120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AN120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AO120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AP120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AQ120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AR120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AS120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AT120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AU120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AV120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AW120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AX120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AY120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:AZ120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:BA120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:BB120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:BC120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:BD120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:BE120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:BF120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:BG120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla)^0.5)-SUM($J120:BH120),(Input!$J$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.3379381469213323E-3}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:K121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:L121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:M121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:N121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:O121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:P121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:Q121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:R121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:S121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:T121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:U121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:V121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:W121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:X121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:Y121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:Z121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AA121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AB121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AC121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AD121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AE121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AF121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AG121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AH121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AI121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AJ121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AK121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AL121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AM121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AN121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AO121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AP121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AQ121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AR121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AS121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AT121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AU121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AV121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AW121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AX121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AY121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:AZ121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:BA121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:BB121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:BC121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:BD121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:BE121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:BF121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:BG121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla)^0.5)-SUM($K121:BH121),(Input!$K$146*(1+rvanilla)^0.5)/A4stdlife))","v":5.0487701569193301E-3}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:L122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:M122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:N122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:O122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:P122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:Q122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:R122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:S122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:T122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:U122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:V122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:W122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:X122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:Y122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:Z122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AA122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AB122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AC122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AD122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AE122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AF122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AG122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AH122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AI122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AJ122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AK122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AL122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AM122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AN122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AO122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AP122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AQ122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AR122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AS122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AT122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AU122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AV122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AW122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AX122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AY122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:AZ122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:BA122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:BB122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:BC122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:BD122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:BE122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:BF122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:BG122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla)^0.5)-SUM($L122:BH122),(Input!$L$146*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:M123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:N123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:O123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:P123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:Q123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:R123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:S123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:T123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:U123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:V123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:W123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:X123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:Y123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:Z123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AA123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AB123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AC123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AD123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AE123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AF123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AG123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AH123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AI123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AJ123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AK123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AL123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AM123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AN123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AO123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AP123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AQ123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AR123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AS123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AT123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AU123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AV123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AW123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AX123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AY123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:AZ123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:BA123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:BB123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:BC123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:BD123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:BE123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:BF123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:BG123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla)^0.5)-SUM($M123:BH123),(Input!$M$146*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:N124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:O124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:P124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:Q124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:R124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:S124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:T124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:U124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:V124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:W124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:X124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:Y124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:Z124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AA124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AB124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AC124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AD124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AE124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AF124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AG124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AH124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AI124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AJ124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AK124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AL124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AM124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AN124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AO124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AP124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AQ124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AR124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AS124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AT124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AU124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AV124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AW124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AX124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AY124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:AZ124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:BA124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:BB124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:BC124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:BD124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:BE124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:BF124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:BG124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla)^0.5)-SUM($N124:BH124),(Input!$N$146*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:O125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:P125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:Q125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:R125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:S125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:T125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:U125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:V125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:W125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:X125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:Y125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:Z125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AA125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AB125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AC125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AD125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AE125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AF125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AG125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AH125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AI125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AJ125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AK125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AL125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AM125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AN125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AO125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AP125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AQ125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AR125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AS125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AT125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AU125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AV125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AW125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AX125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AY125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:AZ125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:BA125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:BB125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:BC125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:BD125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:BE125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:BF125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:BG125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla)^0.5)-SUM($O125:BH125),(Input!$O$146*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:P126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:Q126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:R126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:S126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:T126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:U126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:V126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:W126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:X126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:Y126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:Z126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AA126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AB126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AC126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AD126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AE126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AF126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AG126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AH126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AI126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AJ126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AK126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AL126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AM126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AN126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AO126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AP126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AQ126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AR126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AS126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AT126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AU126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AV126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AW126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AX126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AY126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:AZ126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:BA126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:BB126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:BC126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:BD126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:BE126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:BF126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:BG126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>(A4stdlife+$E126),(Input!$P$146*(1+rvanilla)^0.5)-SUM($P126:BH126),(Input!$P$146*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,{"$f":"Asset4","v":"Cathodic Protection"},null,null,null,{"$f":"SUM(G115:G126)","v":0.64055117027797892},0.64621223804496841,0.6516999541087708,0.65733460370149699,0.66267254184841828,0.66772131200533758,0.66772131200533758,0.66772131200533758,0.66772131200533758,0.66772131200533758,0.66772131200533758,0.66772131200533758,0.66772131200533758,0.66772131200533758,0.66772131200533758,0.66772131200533758,0.66772131200533758,0.66772131200533758,0.66772131200533758,0.66772131200533758,0.66772131200533758,0.66772131200533758,0.66772131200533758,0.66772131200533758,0.66772131200533758,0.66772131200533758,0.47061433330579139,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,{"$f":"SUM(AM115:AM126)","v":2.7170141727358751E-2},2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2,2.7170141727358751E-2]
[null,{"$f":"C140","v":"Supply Regulators/Valve Stations"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A5remlife,A5value-SUM($F128:F128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(H$3>A5remlife,A5value-SUM($F128:G128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(I$3>A5remlife,A5value-SUM($F128:H128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(J$3>A5remlife,A5value-SUM($F128:I128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(K$3>A5remlife,A5value-SUM($F128:J128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(L$3>A5remlife,A5value-SUM($F128:K128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(M$3>A5remlife,A5value-SUM($F128:L128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(N$3>A5remlife,A5value-SUM($F128:M128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(O$3>A5remlife,A5value-SUM($F128:N128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(P$3>A5remlife,A5value-SUM($F128:O128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(Q$3>A5remlife,A5value-SUM($F128:P128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(R$3>A5remlife,A5value-SUM($F128:Q128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(S$3>A5remlife,A5value-SUM($F128:R128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(T$3>A5remlife,A5value-SUM($F128:S128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(U$3>A5remlife,A5value-SUM($F128:T128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(V$3>A5remlife,A5value-SUM($F128:U128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(W$3>A5remlife,A5value-SUM($F128:V128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(X$3>A5remlife,A5value-SUM($F128:W128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(Y$3>A5remlife,A5value-SUM($F128:X128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(Z$3>A5remlife,A5value-SUM($F128:Y128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(AA$3>A5remlife,A5value-SUM($F128:Z128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(AB$3>A5remlife,A5value-SUM($F128:AA128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(AC$3>A5remlife,A5value-SUM($F128:AB128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(AD$3>A5remlife,A5value-SUM($F128:AC128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(AE$3>A5remlife,A5value-SUM($F128:AD128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(AF$3>A5remlife,A5value-SUM($F128:AE128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(AG$3>A5remlife,A5value-SUM($F128:AF128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(AH$3>A5remlife,A5value-SUM($F128:AG128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(AI$3>A5remlife,A5value-SUM($F128:AH128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(AJ$3>A5remlife,A5value-SUM($F128:AI128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(AK$3>A5remlife,A5value-SUM($F128:AJ128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(AL$3>A5remlife,A5value-SUM($F128:AK128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(AM$3>A5remlife,A5value-SUM($F128:AL128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1347933515535775},{"$f":"IF(AN$3>A5remlife,A5value-SUM($F128:AM128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0.35216309815182711},{"$f":"IF(AO$3>A5remlife,A5value-SUM($F128:AN128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(AP$3>A5remlife,A5value-SUM($F128:AO128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(AQ$3>A5remlife,A5value-SUM($F128:AP128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(AR$3>A5remlife,A5value-SUM($F128:AQ128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(AS$3>A5remlife,A5value-SUM($F128:AR128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(AT$3>A5remlife,A5value-SUM($F128:AS128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(AU$3>A5remlife,A5value-SUM($F128:AT128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(AV$3>A5remlife,A5value-SUM($F128:AU128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(AW$3>A5remlife,A5value-SUM($F128:AV128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(AX$3>A5remlife,A5value-SUM($F128:AW128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(AY$3>A5remlife,A5value-SUM($F128:AX128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(AZ$3>A5remlife,A5value-SUM($F128:AY128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(BA$3>A5remlife,A5value-SUM($F128:AZ128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(BB$3>A5remlife,A5value-SUM($F128:BA128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(BC$3>A5remlife,A5value-SUM($F128:BB128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(BD$3>A5remlife,A5value-SUM($F128:BC128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(BE$3>A5remlife,A5value-SUM($F128:BD128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(BF$3>A5remlife,A5value-SUM($F128:BE128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(BG$3>A5remlife,A5value-SUM($F128:BF128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(BH$3>A5remlife,A5value-SUM($F128:BG128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(BI$3>A5remlife,A5value-SUM($F128:BH128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(H$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:G130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:H130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:I130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:J130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:K130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:L130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:M130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:N130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:O130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:P130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:Q130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:R130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:S130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:T130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:U130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:V130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:W130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:X130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:Y130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:Z130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AA130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AB130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AC130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AD130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AE130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AF130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AG130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AH130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AI130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AJ130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AK130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AL130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AM130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AN130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AO130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AP130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AQ130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AR130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AS130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AT130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AU130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AV130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AW130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AX130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AY130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:AZ130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:BA130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:BB130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:BC130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:BD130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":7.1638752938724348E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:BE130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:BF130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:BG130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla)^0.5)-SUM($G130:BH130),(Input!$G$147*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:H131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:I131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:J131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:K131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:L131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:M131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:N131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:O131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:P131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:Q131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:R131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:S131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:T131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:U131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:V131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:W131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:X131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:Y131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:Z131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AA131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AB131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AC131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AD131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AE131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AF131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AG131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AH131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AI131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AJ131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AK131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AL131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AM131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AN131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AO131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AP131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AQ131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AR131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AS131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AT131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AU131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AV131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AW131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AX131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AY131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:AZ131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:BA131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:BB131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:BC131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:BD131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:BE131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.10982874044109341},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:BF131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":-4.4408920985006262E-15},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:BG131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla)^0.5)-SUM($H131:BH131),(Input!$H$147*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:I132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:J132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:K132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:L132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:M132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:N132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:O132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:P132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:Q132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:R132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:S132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:T132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:U132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:V132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:W132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:X132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:Y132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:Z132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AA132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AB132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AC132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AD132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AE132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AF132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AG132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AH132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AI132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AJ132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AK132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AL132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AM132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AN132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AO132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AP132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AQ132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AR132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AS132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AT132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AU132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AV132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AW132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AX132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AY132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:AZ132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:BA132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:BB132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:BC132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:BD132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:BE132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:BF132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0.15321502940240575},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:BG132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":-8.8817841970012523E-15},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla)^0.5)-SUM($I132:BH132),(Input!$I$147*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:J133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:K133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:L133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:M133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:N133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:O133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:P133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:Q133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:R133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:S133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:T133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:U133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:V133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:W133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:X133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:Y133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:Z133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AA133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AB133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AC133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AD133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AE133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AF133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AG133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AH133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AI133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AJ133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AK133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AL133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AM133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AN133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AO133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AP133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AQ133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AR133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AS133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AT133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AU133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AV133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AW133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AX133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AY133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:AZ133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:BA133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:BB133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:BC133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:BD133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:BE133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:BF133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:BG133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":9.4075898775777531E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla)^0.5)-SUM($J133:BH133),(Input!$J$147*(1+rvanilla)^0.5)/A5stdlife))","v":8.8817841970012523E-16}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:K134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:L134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:M134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:N134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:O134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:P134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:Q134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:R134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:S134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:T134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:U134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:V134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:W134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:X134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:Y134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:Z134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AA134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AB134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AC134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AD134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AE134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AF134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AG134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AH134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AI134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AJ134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AK134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AL134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AM134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AN134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AO134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AP134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AQ134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AR134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AS134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AT134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AU134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AV134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AW134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AX134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AY134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:AZ134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:BA134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:BB134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:BC134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:BD134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:BE134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:BF134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:BG134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla)^0.5)-SUM($K134:BH134),(Input!$K$147*(1+rvanilla)^0.5)/A5stdlife))","v":5.4985434689398031E-2}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:L135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:M135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:N135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:O135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:P135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:Q135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:R135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:S135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:T135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:U135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:V135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:W135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:X135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:Y135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:Z135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AA135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AB135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AC135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AD135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AE135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AF135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AG135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AH135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AI135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AJ135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AK135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AL135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AM135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AN135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AO135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AP135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AQ135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AR135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AS135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AT135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AU135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AV135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AW135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AX135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AY135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:AZ135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:BA135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:BB135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:BC135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:BD135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:BE135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:BF135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:BG135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla)^0.5)-SUM($L135:BH135),(Input!$L$147*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:M136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:N136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:O136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:P136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:Q136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:R136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:S136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:T136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:U136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:V136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:W136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:X136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:Y136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:Z136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AA136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AB136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AC136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AD136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AE136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AF136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AG136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AH136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AI136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AJ136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AK136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AL136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AM136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AN136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AO136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AP136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AQ136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AR136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AS136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AT136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AU136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AV136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AW136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AX136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AY136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:AZ136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:BA136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:BB136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:BC136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:BD136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:BE136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:BF136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:BG136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla)^0.5)-SUM($M136:BH136),(Input!$M$147*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:N137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:O137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:P137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:Q137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:R137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:S137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:T137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:U137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:V137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:W137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:X137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:Y137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:Z137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AA137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AB137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AC137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AD137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AE137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AF137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AG137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AH137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AI137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AJ137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AK137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AL137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AM137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AN137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AO137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AP137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AQ137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AR137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AS137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AT137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AU137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AV137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AW137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AX137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AY137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:AZ137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:BA137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:BB137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:BC137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:BD137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:BE137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:BF137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:BG137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla)^0.5)-SUM($N137:BH137),(Input!$N$147*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:O138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:P138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:Q138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:R138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:S138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:T138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:U138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:V138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:W138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:X138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:Y138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:Z138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AA138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AB138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AC138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AD138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AE138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AF138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AG138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AH138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AI138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AJ138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AK138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AL138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AM138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AN138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AO138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AP138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AQ138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AR138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AS138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AT138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AU138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AV138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AW138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AX138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AY138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:AZ138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:BA138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:BB138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:BC138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:BD138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:BE138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:BF138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:BG138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla)^0.5)-SUM($O138:BH138),(Input!$O$147*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:P139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:Q139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:R139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:S139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:T139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:U139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:V139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:W139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:X139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:Y139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:Z139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AA139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AB139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AC139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AD139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AE139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AF139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AG139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AH139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AI139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AJ139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AK139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AL139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AM139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AN139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AO139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AP139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AQ139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AR139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AS139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AT139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AU139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AV139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AW139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AX139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AY139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:AZ139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:BA139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:BB139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:BC139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:BD139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:BE139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:BF139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:BG139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>(A5stdlife+$E139),(Input!$P$147*(1+rvanilla)^0.5)-SUM($P139:BH139),(Input!$P$147*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,{"$f":"Asset5","v":"Supply Regulators/Valve Stations"},null,null,null,{"$f":"SUM(G128:G139)","v":1.1347933515535775},1.2064321044923019,1.3162608449333952,1.469475874335801,1.5635517731115784,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,1.6185372078009765,{"$f":"SUM(AM128:AM139)","v":1.6185372078009765},0.83590695439922602,0.48374385624739913,0.48374385624739913,0.48374385624739913,0.48374385624739913,0.48374385624739913,0.48374385624739913,0.48374385624739913,0.48374385624739913,0.48374385624739913,0.48374385624739913,0.48374385624739913,0.48374385624739913,0.48374385624739913,0.48374385624739913,0.48374385624739913,0.48374385624739913,0.48374385624739913,0.41210510330867473,0.30227636286757686,0.14906133346516667,5.498543468939892E-2]
[null,{"$f":"C153","v":"Meters"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A6remlife,A6value-SUM($F141:F141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":7.4679229658654114},{"$f":"IF(H$3>A6remlife,A6value-SUM($F141:G141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":7.4679229658654114},{"$f":"IF(I$3>A6remlife,A6value-SUM($F141:H141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":7.4679229658654114},{"$f":"IF(J$3>A6remlife,A6value-SUM($F141:I141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":7.4679229658654114},{"$f":"IF(K$3>A6remlife,A6value-SUM($F141:J141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":7.4679229658654114},{"$f":"IF(L$3>A6remlife,A6value-SUM($F141:K141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":7.4679229658654114},{"$f":"IF(M$3>A6remlife,A6value-SUM($F141:L141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":7.4679229658654114},{"$f":"IF(N$3>A6remlife,A6value-SUM($F141:M141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":7.4679229658654114},{"$f":"IF(O$3>A6remlife,A6value-SUM($F141:N141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":7.4679229658654114},{"$f":"IF(P$3>A6remlife,A6value-SUM($F141:O141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":7.4679229658654114},{"$f":"IF(Q$3>A6remlife,A6value-SUM($F141:P141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":7.4679229658654114},{"$f":"IF(R$3>A6remlife,A6value-SUM($F141:Q141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":1.5283623764649548},{"$f":"IF(S$3>A6remlife,A6value-SUM($F141:R141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(T$3>A6remlife,A6value-SUM($F141:S141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(U$3>A6remlife,A6value-SUM($F141:T141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(V$3>A6remlife,A6value-SUM($F141:U141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(W$3>A6remlife,A6value-SUM($F141:V141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(X$3>A6remlife,A6value-SUM($F141:W141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(Y$3>A6remlife,A6value-SUM($F141:X141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(Z$3>A6remlife,A6value-SUM($F141:Y141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AA$3>A6remlife,A6value-SUM($F141:Z141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AB$3>A6remlife,A6value-SUM($F141:AA141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AC$3>A6remlife,A6value-SUM($F141:AB141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AD$3>A6remlife,A6value-SUM($F141:AC141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AE$3>A6remlife,A6value-SUM($F141:AD141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AF$3>A6remlife,A6value-SUM($F141:AE141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AG$3>A6remlife,A6value-SUM($F141:AF141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AH$3>A6remlife,A6value-SUM($F141:AG141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AI$3>A6remlife,A6value-SUM($F141:AH141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AJ$3>A6remlife,A6value-SUM($F141:AI141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AK$3>A6remlife,A6value-SUM($F141:AJ141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AL$3>A6remlife,A6value-SUM($F141:AK141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AM$3>A6remlife,A6value-SUM($F141:AL141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AN$3>A6remlife,A6value-SUM($F141:AM141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AO$3>A6remlife,A6value-SUM($F141:AN141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AP$3>A6remlife,A6value-SUM($F141:AO141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AQ$3>A6remlife,A6value-SUM($F141:AP141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AR$3>A6remlife,A6value-SUM($F141:AQ141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AS$3>A6remlife,A6value-SUM($F141:AR141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AT$3>A6remlife,A6value-SUM($F141:AS141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AU$3>A6remlife,A6value-SUM($F141:AT141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AV$3>A6remlife,A6value-SUM($F141:AU141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AW$3>A6remlife,A6value-SUM($F141:AV141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AX$3>A6remlife,A6value-SUM($F141:AW141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AY$3>A6remlife,A6value-SUM($F141:AX141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(AZ$3>A6remlife,A6value-SUM($F141:AY141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(BA$3>A6remlife,A6value-SUM($F141:AZ141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(BB$3>A6remlife,A6value-SUM($F141:BA141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(BC$3>A6remlife,A6value-SUM($F141:BB141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(BD$3>A6remlife,A6value-SUM($F141:BC141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(BE$3>A6remlife,A6value-SUM($F141:BD141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(BF$3>A6remlife,A6value-SUM($F141:BE141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(BG$3>A6remlife,A6value-SUM($F141:BF141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(BH$3>A6remlife,A6value-SUM($F141:BG141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(BI$3>A6remlife,A6value-SUM($F141:BH141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(H$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:G143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:H143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:I143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:J143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:K143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:L143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:M143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:N143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:O143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:P143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:Q143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:R143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:S143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:T143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:U143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:V143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:W143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:X143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:Y143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:Z143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52441896146364342},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AA143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":-3.5527136788005009E-15},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AB143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AC143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AD143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AE143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AF143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AG143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AH143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AI143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AJ143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AK143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AL143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AM143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AN143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AO143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AP143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AQ143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AR143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AS143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AT143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AU143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AV143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AW143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AX143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AY143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:AZ143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:BA143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:BB143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:BC143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:BD143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:BE143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:BF143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:BG143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla)^0.5)-SUM($G143:BH143),(Input!$G$148*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:H144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:I144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:J144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:K144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:L144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:M144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:N144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:O144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:P144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:Q144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:R144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:S144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:T144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:U144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:V144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:W144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:X144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:Y144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:Z144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AA144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.55212944870131475},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AB144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":-3.5527136788005009E-15},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AC144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AD144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AE144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AF144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AG144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AH144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AI144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AJ144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AK144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AL144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AM144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AN144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AO144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AP144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AQ144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AR144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AS144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AT144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AU144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AV144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AW144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AX144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AY144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:AZ144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:BA144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:BB144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:BC144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:BD144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:BE144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:BF144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:BG144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla)^0.5)-SUM($H144:BH144),(Input!$H$148*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:I145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:J145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:K145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:L145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:M145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:N145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:O145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:P145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:Q145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:R145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:S145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:T145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:U145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:V145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:W145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:X145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:Y145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:Z145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AA145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AB145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.52333744843958485},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AC145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":-3.5527136788005009E-15},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AD145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AE145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AF145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AG145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AH145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AI145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AJ145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AK145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AL145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AM145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AN145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AO145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AP145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AQ145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AR145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AS145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AT145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AU145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AV145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AW145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AX145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AY145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:AZ145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:BA145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:BB145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:BC145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:BD145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:BE145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:BF145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:BG145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla)^0.5)-SUM($I145:BH145),(Input!$I$148*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:J146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:K146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:L146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:M146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:N146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:O146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:P146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:Q146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:R146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:S146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:T146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:U146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:V146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:W146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:X146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:Y146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:Z146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AA146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AB146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AC146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.51658197235571657},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AD146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":3.5527136788005009E-15},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AE146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AF146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AG146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AH146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AI146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AJ146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AK146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AL146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AM146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AN146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AO146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AP146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AQ146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AR146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AS146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AT146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AU146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AV146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AW146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AX146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AY146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:AZ146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:BA146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:BB146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:BC146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:BD146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:BE146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:BF146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:BG146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla)^0.5)-SUM($J146:BH146),(Input!$J$148*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:K147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:L147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:M147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:N147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:O147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:P147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:Q147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:R147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:S147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:T147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:U147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:V147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:W147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:X147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:Y147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:Z147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AA147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AB147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AC147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AD147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0.50561544466541575},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AE147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":-5.3290705182007514E-15},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AF147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AG147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AH147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AI147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AJ147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AK147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AL147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AM147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AN147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AO147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AP147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AQ147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AR147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AS147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AT147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AU147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AV147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AW147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AX147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AY147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:AZ147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:BA147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:BB147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:BC147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:BD147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:BE147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:BF147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:BG147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla)^0.5)-SUM($K147:BH147),(Input!$K$148*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:L148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:M148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:N148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:O148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:P148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:Q148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:R148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:S148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:T148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:U148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:V148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:W148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:X148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:Y148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:Z148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AA148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AB148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AC148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AD148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AE148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AF148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AG148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AH148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AI148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AJ148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AK148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AL148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AM148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AN148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AO148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AP148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AQ148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AR148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AS148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AT148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AU148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AV148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AW148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AX148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AY148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:AZ148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:BA148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:BB148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:BC148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:BD148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:BE148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:BF148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:BG148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla)^0.5)-SUM($L148:BH148),(Input!$L$148*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:M149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:N149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:O149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:P149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:Q149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:R149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:S149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:T149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:U149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:V149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:W149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:X149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:Y149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:Z149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AA149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AB149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AC149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AD149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AE149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AF149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AG149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AH149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AI149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AJ149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AK149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AL149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AM149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AN149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AO149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AP149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AQ149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AR149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AS149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AT149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AU149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AV149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AW149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AX149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AY149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:AZ149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:BA149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:BB149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:BC149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:BD149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:BE149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:BF149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:BG149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla)^0.5)-SUM($M149:BH149),(Input!$M$148*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:N150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:O150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:P150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:Q150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:R150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:S150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:T150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:U150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:V150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:W150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:X150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:Y150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:Z150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AA150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AB150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AC150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AD150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AE150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AF150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AG150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AH150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AI150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AJ150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AK150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AL150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AM150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AN150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AO150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AP150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AQ150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AR150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AS150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AT150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AU150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AV150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AW150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AX150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AY150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:AZ150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:BA150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:BB150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:BC150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:BD150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:BE150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:BF150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:BG150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla)^0.5)-SUM($N150:BH150),(Input!$N$148*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:O151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:P151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:Q151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:R151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:S151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:T151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:U151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:V151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:W151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:X151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:Y151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:Z151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AA151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AB151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AC151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AD151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AE151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AF151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AG151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AH151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AI151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AJ151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AK151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AL151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AM151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AN151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AO151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AP151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AQ151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AR151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AS151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AT151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AU151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AV151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AW151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AX151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AY151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:AZ151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:BA151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:BB151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:BC151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:BD151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:BE151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:BF151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:BG151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla)^0.5)-SUM($O151:BH151),(Input!$O$148*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:P152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:Q152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:R152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:S152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:T152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:U152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:V152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:W152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:X152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:Y152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:Z152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AA152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AB152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AC152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AD152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AE152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AF152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AG152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AH152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AI152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AJ152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AK152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AL152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AM152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AN152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AO152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AP152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AQ152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AR152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AS152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AT152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AU152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AV152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AW152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AX152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AY152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:AZ152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:BA152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:BB152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:BC152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:BD152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:BE152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:BF152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:BG152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>(A6stdlife+$E152),(Input!$P$148*(1+rvanilla)^0.5)-SUM($P152:BH152),(Input!$P$148*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,{"$f":"Asset6","v":"Meters"},null,null,null,{"$f":"SUM(G141:G152)","v":7.4679229658654114},7.992341927329055,8.5444713760303692,9.0678088244699548,9.5843907968256712,10.090006241491087,10.090006241491087,10.090006241491087,10.090006241491087,10.090006241491087,10.090006241491087,4.1504456520906299,2.6220832756256756,2.6220832756256756,2.6220832756256756,2.6220832756256756,2.6220832756256756,2.6220832756256756,2.6220832756256756,2.6220832756256756,2.6220832756256756,2.0976643141620284,1.5455348654607137,1.0221974170211288,0.5056154446654193,-5.3290705182007514E-15,0,0,0,0,0,0,{"$f":"SUM(AM141:AM152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C166","v":"SCADA and remote control"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A7remlife,A7value-SUM($F154:F154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0.28384370784431062},{"$f":"IF(H$3>A7remlife,A7value-SUM($F154:G154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0.28384370784431062},{"$f":"IF(I$3>A7remlife,A7value-SUM($F154:H154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0.28384370784431062},{"$f":"IF(J$3>A7remlife,A7value-SUM($F154:I154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0.28384370784431062},{"$f":"IF(K$3>A7remlife,A7value-SUM($F154:J154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0.28384370784431062},{"$f":"IF(L$3>A7remlife,A7value-SUM($F154:K154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0.28384370784431062},{"$f":"IF(M$3>A7remlife,A7value-SUM($F154:L154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0.28384370784431062},{"$f":"IF(N$3>A7remlife,A7value-SUM($F154:M154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0.28384370784431062},{"$f":"IF(O$3>A7remlife,A7value-SUM($F154:N154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0.28384370784431062},{"$f":"IF(P$3>A7remlife,A7value-SUM($F154:O154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0.28384370784431062},{"$f":"IF(Q$3>A7remlife,A7value-SUM($F154:P154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0.28384370784431062},{"$f":"IF(R$3>A7remlife,A7value-SUM($F154:Q154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":2.661467049820132E-2},{"$f":"IF(S$3>A7remlife,A7value-SUM($F154:R154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(T$3>A7remlife,A7value-SUM($F154:S154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(U$3>A7remlife,A7value-SUM($F154:T154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(V$3>A7remlife,A7value-SUM($F154:U154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(W$3>A7remlife,A7value-SUM($F154:V154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(X$3>A7remlife,A7value-SUM($F154:W154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(Y$3>A7remlife,A7value-SUM($F154:X154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(Z$3>A7remlife,A7value-SUM($F154:Y154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AA$3>A7remlife,A7value-SUM($F154:Z154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AB$3>A7remlife,A7value-SUM($F154:AA154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AC$3>A7remlife,A7value-SUM($F154:AB154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AD$3>A7remlife,A7value-SUM($F154:AC154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AE$3>A7remlife,A7value-SUM($F154:AD154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AF$3>A7remlife,A7value-SUM($F154:AE154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AG$3>A7remlife,A7value-SUM($F154:AF154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AH$3>A7remlife,A7value-SUM($F154:AG154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AI$3>A7remlife,A7value-SUM($F154:AH154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AJ$3>A7remlife,A7value-SUM($F154:AI154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AK$3>A7remlife,A7value-SUM($F154:AJ154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AL$3>A7remlife,A7value-SUM($F154:AK154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AM$3>A7remlife,A7value-SUM($F154:AL154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AN$3>A7remlife,A7value-SUM($F154:AM154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AO$3>A7remlife,A7value-SUM($F154:AN154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AP$3>A7remlife,A7value-SUM($F154:AO154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AQ$3>A7remlife,A7value-SUM($F154:AP154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AR$3>A7remlife,A7value-SUM($F154:AQ154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AS$3>A7remlife,A7value-SUM($F154:AR154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AT$3>A7remlife,A7value-SUM($F154:AS154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AU$3>A7remlife,A7value-SUM($F154:AT154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AV$3>A7remlife,A7value-SUM($F154:AU154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AW$3>A7remlife,A7value-SUM($F154:AV154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AX$3>A7remlife,A7value-SUM($F154:AW154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AY$3>A7remlife,A7value-SUM($F154:AX154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(AZ$3>A7remlife,A7value-SUM($F154:AY154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(BA$3>A7remlife,A7value-SUM($F154:AZ154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(BB$3>A7remlife,A7value-SUM($F154:BA154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(BC$3>A7remlife,A7value-SUM($F154:BB154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(BD$3>A7remlife,A7value-SUM($F154:BC154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(BE$3>A7remlife,A7value-SUM($F154:BD154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(BF$3>A7remlife,A7value-SUM($F154:BE154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(BG$3>A7remlife,A7value-SUM($F154:BF154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(BH$3>A7remlife,A7value-SUM($F154:BG154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(BI$3>A7remlife,A7value-SUM($F154:BH154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(H$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:G156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.8754753100926755E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:H156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.8754753100926755E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:I156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.8754753100926755E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:J156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.8754753100926755E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:K156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.8754753100926755E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:L156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.8754753100926755E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:M156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.8754753100926755E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:N156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.8754753100926755E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:O156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.8754753100926755E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:P156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.8754753100926755E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:Q156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.8754753100926755E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:R156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.8754753100926755E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:S156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.8754753100926755E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:T156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.8754753100926755E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:U156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.8754753100926755E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:V156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":2.2204460492503131E-16},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:W156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:X156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:Y156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:Z156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AA156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AB156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AC156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AD156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AE156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AF156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AG156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AH156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AI156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AJ156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AK156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AL156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AM156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AN156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AO156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AP156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AQ156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AR156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AS156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AT156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AU156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AV156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AW156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AX156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AY156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:AZ156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:BA156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:BB156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:BC156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:BD156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:BE156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:BF156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:BG156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla)^0.5)-SUM($G156:BH156),(Input!$G$149*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:H157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.5870651124522714E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:I157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.5870651124522714E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:J157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.5870651124522714E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:K157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.5870651124522714E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:L157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.5870651124522714E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:M157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.5870651124522714E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:N157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.5870651124522714E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:O157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.5870651124522714E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:P157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.5870651124522714E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:Q157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.5870651124522714E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:R157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.5870651124522714E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:S157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.5870651124522714E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:T157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.5870651124522714E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:U157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.5870651124522714E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:V157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.5870651124522714E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:W157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:X157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:Y157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:Z157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AA157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AB157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AC157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AD157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AE157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AF157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AG157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AH157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AI157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AJ157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AK157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AL157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AM157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AN157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AO157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AP157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AQ157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AR157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AS157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AT157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AU157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AV157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AW157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AX157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AY157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:AZ157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:BA157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:BB157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:BC157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:BD157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:BE157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:BF157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:BG157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla)^0.5)-SUM($H157:BH157),(Input!$H$149*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:I158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.7417820817522553E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:J158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.7417820817522553E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:K158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.7417820817522553E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:L158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.7417820817522553E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:M158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.7417820817522553E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:N158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.7417820817522553E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:O158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.7417820817522553E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:P158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.7417820817522553E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:Q158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.7417820817522553E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:R158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.7417820817522553E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:S158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.7417820817522553E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:T158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.7417820817522553E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:U158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.7417820817522553E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:V158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.7417820817522553E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:W158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.7417820817522553E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:X158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:Y158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:Z158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AA158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AB158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AC158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AD158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AE158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AF158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AG158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AH158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AI158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AJ158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AK158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AL158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AM158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AN158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AO158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AP158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AQ158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AR158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AS158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AT158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AU158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AV158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AW158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AX158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AY158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:AZ158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:BA158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:BB158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:BC158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:BD158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:BE158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:BF158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:BG158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla)^0.5)-SUM($I158:BH158),(Input!$I$149*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:J159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.1000106368597401E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:K159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.1000106368597401E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:L159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.1000106368597401E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:M159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.1000106368597401E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:N159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.1000106368597401E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:O159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.1000106368597401E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:P159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.1000106368597401E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:Q159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.1000106368597401E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:R159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.1000106368597401E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:S159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.1000106368597401E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:T159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.1000106368597401E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:U159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.1000106368597401E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:V159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.1000106368597401E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:W159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.1000106368597401E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:X159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.1000106368597401E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:Y159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":-3.3306690738754696E-16},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:Z159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AA159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AB159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AC159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AD159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AE159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AF159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AG159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AH159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AI159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AJ159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AK159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AL159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AM159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AN159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AO159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AP159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AQ159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AR159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AS159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AT159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AU159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AV159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AW159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AX159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AY159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:AZ159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:BA159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:BB159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:BC159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:BD159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:BE159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:BF159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:BG159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla)^0.5)-SUM($J159:BH159),(Input!$J$149*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:K160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.4493808809815326E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:L160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.4493808809815326E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:M160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.4493808809815326E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:N160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.4493808809815326E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:O160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.4493808809815326E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:P160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.4493808809815326E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:Q160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.4493808809815326E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:R160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.4493808809815326E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:S160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.4493808809815326E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:T160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.4493808809815326E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:U160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.4493808809815326E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:V160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.4493808809815326E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:W160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.4493808809815326E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:X160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.4493808809815326E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:Y160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":6.4493808809815326E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:Z160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":-3.3306690738754696E-16},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AA160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AB160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AC160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AD160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AE160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AF160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AG160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AH160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AI160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AJ160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AK160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AL160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AM160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AN160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AO160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AP160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AQ160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AR160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AS160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AT160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AU160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AV160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AW160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AX160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AY160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:AZ160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:BA160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:BB160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:BC160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:BD160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:BE160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:BF160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:BG160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla)^0.5)-SUM($K160:BH160),(Input!$K$149*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:L161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:M161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:N161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:O161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:P161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:Q161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:R161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:S161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:T161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:U161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:V161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:W161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:X161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:Y161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:Z161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AA161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AB161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AC161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AD161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AE161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AF161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AG161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AH161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AI161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AJ161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AK161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AL161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AM161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AN161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AO161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AP161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AQ161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AR161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AS161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AT161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AU161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AV161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AW161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AX161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AY161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:AZ161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:BA161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:BB161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:BC161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:BD161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:BE161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:BF161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:BG161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla)^0.5)-SUM($L161:BH161),(Input!$L$149*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:M162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:N162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:O162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:P162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:Q162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:R162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:S162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:T162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:U162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:V162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:W162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:X162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:Y162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:Z162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AA162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AB162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AC162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AD162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AE162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AF162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AG162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AH162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AI162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AJ162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AK162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AL162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AM162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AN162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AO162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AP162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AQ162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AR162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AS162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AT162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AU162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AV162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AW162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AX162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AY162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:AZ162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:BA162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:BB162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:BC162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:BD162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:BE162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:BF162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:BG162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla)^0.5)-SUM($M162:BH162),(Input!$M$149*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:N163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:O163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:P163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:Q163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:R163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:S163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:T163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:U163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:V163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:W163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:X163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:Y163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:Z163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AA163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AB163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AC163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AD163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AE163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AF163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AG163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AH163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AI163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AJ163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AK163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AL163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AM163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AN163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AO163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AP163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AQ163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AR163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AS163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AT163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AU163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AV163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AW163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AX163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AY163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:AZ163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:BA163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:BB163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:BC163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:BD163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:BE163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:BF163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:BG163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla)^0.5)-SUM($N163:BH163),(Input!$N$149*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:O164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:P164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:Q164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:R164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:S164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:T164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:U164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:V164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:W164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:X164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:Y164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:Z164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AA164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AB164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AC164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AD164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AE164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AF164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AG164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AH164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AI164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AJ164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AK164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AL164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AM164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AN164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AO164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AP164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AQ164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AR164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AS164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AT164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AU164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AV164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AW164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AX164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AY164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:AZ164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:BA164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:BB164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:BC164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:BD164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:BE164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:BF164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:BG164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla)^0.5)-SUM($O164:BH164),(Input!$O$149*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:P165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:Q165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:R165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:S165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:T165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:U165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:V165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:W165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:X165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:Y165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:Z165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AA165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AB165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AC165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AD165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AE165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AF165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AG165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AH165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AI165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AJ165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AK165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AL165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AM165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AN165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AO165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AP165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AQ165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AR165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AS165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AT165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AU165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AV165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AW165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AX165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AY165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:AZ165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:BA165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:BB165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:BC165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:BD165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:BE165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:BF165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:BG165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>(A7stdlife+$E165),(Input!$P$149*(1+rvanilla)^0.5)-SUM($P165:BH165),(Input!$P$149*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,{"$f":"Asset7","v":"SCADA and remote control"},null,null,null,{"$f":"SUM(G154:G165)","v":0.28384370784431062},0.35259846094523739,0.41846911206976012,0.48588693288728269,0.54688703925588011,0.61138084806569548,0.61138084806569548,0.61138084806569548,0.61138084806569548,0.61138084806569548,0.61138084806569548,0.35415181071958607,0.32753714022138475,0.32753714022138475,0.32753714022138475,0.32753714022138475,0.2587823871204582,0.19291173599593525,0.12549391517841274,6.4493808809814993E-2,-3.3306690738754696E-16,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM154:AM165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C179","v":"Buildings"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A8remlife,A8value-SUM($F167:F167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(H$3>A8remlife,A8value-SUM($F167:G167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(I$3>A8remlife,A8value-SUM($F167:H167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(J$3>A8remlife,A8value-SUM($F167:I167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(K$3>A8remlife,A8value-SUM($F167:J167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(L$3>A8remlife,A8value-SUM($F167:K167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(M$3>A8remlife,A8value-SUM($F167:L167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(N$3>A8remlife,A8value-SUM($F167:M167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(O$3>A8remlife,A8value-SUM($F167:N167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(P$3>A8remlife,A8value-SUM($F167:O167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(Q$3>A8remlife,A8value-SUM($F167:P167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(R$3>A8remlife,A8value-SUM($F167:Q167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(S$3>A8remlife,A8value-SUM($F167:R167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(T$3>A8remlife,A8value-SUM($F167:S167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(U$3>A8remlife,A8value-SUM($F167:T167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(V$3>A8remlife,A8value-SUM($F167:U167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(W$3>A8remlife,A8value-SUM($F167:V167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(X$3>A8remlife,A8value-SUM($F167:W167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(Y$3>A8remlife,A8value-SUM($F167:X167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(Z$3>A8remlife,A8value-SUM($F167:Y167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(AA$3>A8remlife,A8value-SUM($F167:Z167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(AB$3>A8remlife,A8value-SUM($F167:AA167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(AC$3>A8remlife,A8value-SUM($F167:AB167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(AD$3>A8remlife,A8value-SUM($F167:AC167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(AE$3>A8remlife,A8value-SUM($F167:AD167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0.42802904564315347},{"$f":"IF(AF$3>A8remlife,A8value-SUM($F167:AE167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":9.9864197298462187E-2},{"$f":"IF(AG$3>A8remlife,A8value-SUM($F167:AF167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(AH$3>A8remlife,A8value-SUM($F167:AG167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(AI$3>A8remlife,A8value-SUM($F167:AH167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(AJ$3>A8remlife,A8value-SUM($F167:AI167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(AK$3>A8remlife,A8value-SUM($F167:AJ167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(AL$3>A8remlife,A8value-SUM($F167:AK167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(AM$3>A8remlife,A8value-SUM($F167:AL167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(AN$3>A8remlife,A8value-SUM($F167:AM167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(AO$3>A8remlife,A8value-SUM($F167:AN167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(AP$3>A8remlife,A8value-SUM($F167:AO167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(AQ$3>A8remlife,A8value-SUM($F167:AP167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(AR$3>A8remlife,A8value-SUM($F167:AQ167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(AS$3>A8remlife,A8value-SUM($F167:AR167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(AT$3>A8remlife,A8value-SUM($F167:AS167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(AU$3>A8remlife,A8value-SUM($F167:AT167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(AV$3>A8remlife,A8value-SUM($F167:AU167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(AW$3>A8remlife,A8value-SUM($F167:AV167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(AX$3>A8remlife,A8value-SUM($F167:AW167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(AY$3>A8remlife,A8value-SUM($F167:AX167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(AZ$3>A8remlife,A8value-SUM($F167:AY167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(BA$3>A8remlife,A8value-SUM($F167:AZ167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(BB$3>A8remlife,A8value-SUM($F167:BA167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(BC$3>A8remlife,A8value-SUM($F167:BB167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(BD$3>A8remlife,A8value-SUM($F167:BC167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(BE$3>A8remlife,A8value-SUM($F167:BD167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(BF$3>A8remlife,A8value-SUM($F167:BE167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(BG$3>A8remlife,A8value-SUM($F167:BF167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(BH$3>A8remlife,A8value-SUM($F167:BG167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(BI$3>A8remlife,A8value-SUM($F167:BH167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(H$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:G169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:H169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:I169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:J169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:K169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:L169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:M169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:N169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:O169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:P169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:Q169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:R169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:S169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:T169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:U169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:V169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:W169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:X169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:Y169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:Z169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AA169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AB169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AC169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AD169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AE169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AF169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AG169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AH169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AI169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AJ169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AK169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AL169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AM169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AN169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AO169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AP169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AQ169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AR169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AS169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AT169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AU169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AV169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AW169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AX169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AY169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:AZ169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:BA169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:BB169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:BC169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:BD169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:BE169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:BF169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:BG169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla)^0.5)-SUM($G169:BH169),(Input!$G$150*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:H170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:I170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:J170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:K170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:L170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:M170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:N170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:O170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:P170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:Q170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:R170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:S170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:T170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:U170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:V170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:W170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:X170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:Y170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:Z170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AA170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AB170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AC170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AD170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AE170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AF170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AG170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AH170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AI170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AJ170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AK170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AL170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AM170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AN170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AO170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AP170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AQ170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AR170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AS170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AT170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AU170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AV170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AW170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AX170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AY170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:AZ170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:BA170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:BB170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:BC170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:BD170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:BE170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:BF170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:BG170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla)^0.5)-SUM($H170:BH170),(Input!$H$150*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:I171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:J171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:K171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:L171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:M171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:N171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:O171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:P171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:Q171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:R171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:S171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:T171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:U171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:V171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:W171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:X171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:Y171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:Z171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AA171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AB171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AC171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AD171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AE171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AF171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AG171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AH171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AI171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AJ171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AK171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AL171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AM171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AN171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AO171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AP171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AQ171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AR171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AS171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AT171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AU171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AV171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AW171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AX171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AY171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:AZ171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:BA171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:BB171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:BC171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:BD171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:BE171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:BF171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:BG171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla)^0.5)-SUM($I171:BH171),(Input!$I$150*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:J172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:K172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:L172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:M172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:N172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:O172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:P172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:Q172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:R172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:S172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:T172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:U172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:V172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:W172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:X172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:Y172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:Z172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AA172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AB172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AC172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AD172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AE172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AF172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AG172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AH172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AI172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AJ172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AK172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AL172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AM172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AN172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AO172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AP172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AQ172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AR172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AS172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AT172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AU172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AV172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AW172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AX172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AY172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:AZ172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:BA172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:BB172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:BC172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:BD172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:BE172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:BF172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:BG172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla)^0.5)-SUM($J172:BH172),(Input!$J$150*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:K173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:L173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:M173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:N173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:O173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:P173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:Q173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:R173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:S173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:T173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:U173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:V173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:W173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:X173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:Y173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:Z173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AA173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AB173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AC173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AD173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AE173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AF173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AG173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AH173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AI173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AJ173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AK173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AL173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AM173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AN173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AO173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AP173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AQ173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AR173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AS173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AT173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AU173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AV173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AW173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AX173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AY173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:AZ173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:BA173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:BB173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:BC173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:BD173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:BE173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:BF173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:BG173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla)^0.5)-SUM($K173:BH173),(Input!$K$150*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:L174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:M174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:N174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:O174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:P174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:Q174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:R174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:S174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:T174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:U174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:V174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:W174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:X174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:Y174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:Z174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AA174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AB174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AC174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AD174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AE174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AF174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AG174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AH174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AI174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AJ174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AK174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AL174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AM174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AN174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AO174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AP174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AQ174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AR174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AS174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AT174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AU174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AV174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AW174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AX174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AY174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:AZ174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:BA174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:BB174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:BC174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:BD174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:BE174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:BF174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:BG174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla)^0.5)-SUM($L174:BH174),(Input!$L$150*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:M175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:N175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:O175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:P175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:Q175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:R175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:S175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:T175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:U175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:V175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:W175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:X175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:Y175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:Z175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AA175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AB175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AC175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AD175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AE175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AF175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AG175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AH175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AI175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AJ175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AK175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AL175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AM175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AN175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AO175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AP175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AQ175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AR175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AS175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AT175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AU175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AV175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AW175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AX175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AY175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:AZ175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:BA175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:BB175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:BC175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:BD175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:BE175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:BF175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:BG175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla)^0.5)-SUM($M175:BH175),(Input!$M$150*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:N176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:O176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:P176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:Q176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:R176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:S176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:T176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:U176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:V176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:W176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:X176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:Y176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:Z176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AA176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AB176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AC176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AD176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AE176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AF176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AG176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AH176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AI176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AJ176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AK176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AL176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AM176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AN176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AO176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AP176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AQ176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AR176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AS176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AT176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AU176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AV176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AW176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AX176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AY176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:AZ176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:BA176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:BB176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:BC176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:BD176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:BE176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:BF176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:BG176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla)^0.5)-SUM($N176:BH176),(Input!$N$150*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:O177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:P177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:Q177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:R177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:S177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:T177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:U177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:V177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:W177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:X177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:Y177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:Z177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AA177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AB177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AC177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AD177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AE177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AF177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AG177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AH177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AI177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AJ177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AK177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AL177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AM177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AN177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AO177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AP177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AQ177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AR177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AS177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AT177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AU177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AV177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AW177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AX177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AY177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:AZ177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:BA177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:BB177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:BC177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:BD177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:BE177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:BF177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:BG177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla)^0.5)-SUM($O177:BH177),(Input!$O$150*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:P178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:Q178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:R178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:S178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:T178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:U178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:V178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:W178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:X178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:Y178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:Z178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AA178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AB178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AC178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AD178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AE178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AF178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AG178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AH178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AI178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AJ178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AK178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AL178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AM178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AN178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AO178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AP178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AQ178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AR178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AS178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AT178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AU178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AV178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AW178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AX178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AY178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:AZ178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:BA178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:BB178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:BC178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:BD178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:BE178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:BF178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:BG178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>(A8stdlife+$E178),(Input!$P$150*(1+rvanilla)^0.5)-SUM($P178:BH178),(Input!$P$150*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,{"$f":"Asset8","v":"Buildings"},null,null,null,{"$f":"SUM(G167:G178)","v":0.42802904564315347},0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,0.42802904564315347,9.9864197298462187E-2,0,0,0,0,0,0,{"$f":"SUM(AM167:AM178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C192","v":"Other - IT"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A9remlife,A9value-SUM($F180:F180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":4.2148174530153799},{"$f":"IF(H$3>A9remlife,A9value-SUM($F180:G180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":4.2148174530153799},{"$f":"IF(I$3>A9remlife,A9value-SUM($F180:H180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":4.2148174530153799},{"$f":"IF(J$3>A9remlife,A9value-SUM($F180:I180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":4.2148174530153799},{"$f":"IF(K$3>A9remlife,A9value-SUM($F180:J180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":3.7322712107855089},{"$f":"IF(L$3>A9remlife,A9value-SUM($F180:K180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(M$3>A9remlife,A9value-SUM($F180:L180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(N$3>A9remlife,A9value-SUM($F180:M180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(O$3>A9remlife,A9value-SUM($F180:N180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(P$3>A9remlife,A9value-SUM($F180:O180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(Q$3>A9remlife,A9value-SUM($F180:P180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(R$3>A9remlife,A9value-SUM($F180:Q180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(S$3>A9remlife,A9value-SUM($F180:R180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(T$3>A9remlife,A9value-SUM($F180:S180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(U$3>A9remlife,A9value-SUM($F180:T180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(V$3>A9remlife,A9value-SUM($F180:U180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(W$3>A9remlife,A9value-SUM($F180:V180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(X$3>A9remlife,A9value-SUM($F180:W180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(Y$3>A9remlife,A9value-SUM($F180:X180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(Z$3>A9remlife,A9value-SUM($F180:Y180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AA$3>A9remlife,A9value-SUM($F180:Z180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AB$3>A9remlife,A9value-SUM($F180:AA180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AC$3>A9remlife,A9value-SUM($F180:AB180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AD$3>A9remlife,A9value-SUM($F180:AC180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AE$3>A9remlife,A9value-SUM($F180:AD180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AF$3>A9remlife,A9value-SUM($F180:AE180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AG$3>A9remlife,A9value-SUM($F180:AF180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AH$3>A9remlife,A9value-SUM($F180:AG180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AI$3>A9remlife,A9value-SUM($F180:AH180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AJ$3>A9remlife,A9value-SUM($F180:AI180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AK$3>A9remlife,A9value-SUM($F180:AJ180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AL$3>A9remlife,A9value-SUM($F180:AK180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AM$3>A9remlife,A9value-SUM($F180:AL180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AN$3>A9remlife,A9value-SUM($F180:AM180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AO$3>A9remlife,A9value-SUM($F180:AN180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AP$3>A9remlife,A9value-SUM($F180:AO180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AQ$3>A9remlife,A9value-SUM($F180:AP180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AR$3>A9remlife,A9value-SUM($F180:AQ180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AS$3>A9remlife,A9value-SUM($F180:AR180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AT$3>A9remlife,A9value-SUM($F180:AS180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AU$3>A9remlife,A9value-SUM($F180:AT180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AV$3>A9remlife,A9value-SUM($F180:AU180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AW$3>A9remlife,A9value-SUM($F180:AV180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AX$3>A9remlife,A9value-SUM($F180:AW180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AY$3>A9remlife,A9value-SUM($F180:AX180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(AZ$3>A9remlife,A9value-SUM($F180:AY180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(BA$3>A9remlife,A9value-SUM($F180:AZ180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(BB$3>A9remlife,A9value-SUM($F180:BA180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(BC$3>A9remlife,A9value-SUM($F180:BB180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(BD$3>A9remlife,A9value-SUM($F180:BC180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(BE$3>A9remlife,A9value-SUM($F180:BD180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(BF$3>A9remlife,A9value-SUM($F180:BE180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(BG$3>A9remlife,A9value-SUM($F180:BF180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(BH$3>A9remlife,A9value-SUM($F180:BG180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(BI$3>A9remlife,A9value-SUM($F180:BH180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(H$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:G182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":3.1531172804987322},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:H182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":3.1531172804987322},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:I182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":3.1531172804987322},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:J182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":3.1531172804987322},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:K182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":3.1531172804987322},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:L182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:M182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:N182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:O182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:P182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:Q182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:R182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:S182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:T182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:U182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:V182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:W182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:X182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:Y182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:Z182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AA182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AB182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AC182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AD182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AE182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AF182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AG182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AH182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AI182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AJ182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AK182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AL182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AM182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AN182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AO182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AP182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AQ182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AR182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AS182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AT182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AU182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AV182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AW182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AX182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AY182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:AZ182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:BA182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:BB182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:BC182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:BD182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:BE182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:BF182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:BG182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla)^0.5)-SUM($G182:BH182),(Input!$G$151*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:H183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":3.0038704189916272},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:I183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":3.0038704189916272},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:J183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":3.0038704189916272},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:K183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":3.0038704189916272},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:L183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":3.0038704189916272},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:M183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":-1.7763568394002505E-15},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:N183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:O183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:P183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:Q183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:R183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:S183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:T183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:U183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:V183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:W183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:X183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:Y183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:Z183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AA183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AB183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AC183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AD183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AE183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AF183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AG183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AH183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AI183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AJ183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AK183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AL183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AM183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AN183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AO183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AP183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AQ183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AR183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AS183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AT183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AU183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AV183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AW183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AX183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AY183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:AZ183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:BA183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:BB183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:BC183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:BD183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:BE183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:BF183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:BG183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla)^0.5)-SUM($H183:BH183),(Input!$H$151*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:I184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":1.5923570695627192},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:J184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":1.5923570695627192},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:K184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":1.5923570695627192},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:L184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":1.5923570695627192},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:M184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":1.5923570695627192},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:N184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:O184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:P184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:Q184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:R184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:S184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:T184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:U184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:V184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:W184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:X184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:Y184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:Z184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AA184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AB184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AC184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AD184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AE184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AF184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AG184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AH184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AI184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AJ184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AK184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AL184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AM184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AN184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AO184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AP184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AQ184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AR184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AS184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AT184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AU184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AV184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AW184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AX184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AY184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:AZ184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:BA184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:BB184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:BC184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:BD184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:BE184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:BF184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:BG184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla)^0.5)-SUM($I184:BH184),(Input!$I$151*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:J185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":1.7700657872759245},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:K185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":1.7700657872759245},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:L185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":1.7700657872759245},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:M185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":1.7700657872759245},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:N185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":1.7700657872759245},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:O185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:P185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:Q185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:R185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:S185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:T185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:U185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:V185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:W185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:X185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:Y185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:Z185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AA185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AB185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AC185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AD185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AE185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AF185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AG185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AH185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AI185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AJ185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AK185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AL185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AM185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AN185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AO185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AP185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AQ185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AR185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AS185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AT185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AU185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AV185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AW185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AX185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AY185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:AZ185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:BA185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:BB185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:BC185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:BD185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:BE185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:BF185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:BG185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla)^0.5)-SUM($J185:BH185),(Input!$J$151*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:K186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":1.8112163186995456},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:L186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":1.8112163186995456},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:M186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":1.8112163186995456},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:N186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":1.8112163186995456},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:O186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":1.8112163186995456},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:P186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:Q186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:R186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:S186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:T186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:U186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:V186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:W186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:X186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:Y186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:Z186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AA186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AB186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AC186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AD186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AE186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AF186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AG186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AH186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AI186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AJ186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AK186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AL186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AM186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AN186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AO186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AP186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AQ186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AR186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AS186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AT186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AU186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AV186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AW186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AX186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AY186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:AZ186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:BA186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:BB186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:BC186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:BD186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:BE186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:BF186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:BG186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla)^0.5)-SUM($K186:BH186),(Input!$K$151*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:L187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:M187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:N187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:O187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:P187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:Q187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:R187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:S187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:T187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:U187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:V187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:W187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:X187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:Y187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:Z187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AA187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AB187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AC187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AD187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AE187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AF187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AG187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AH187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AI187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AJ187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AK187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AL187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AM187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AN187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AO187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AP187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AQ187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AR187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AS187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AT187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AU187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AV187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AW187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AX187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AY187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:AZ187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:BA187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:BB187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:BC187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:BD187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:BE187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:BF187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:BG187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla)^0.5)-SUM($L187:BH187),(Input!$L$151*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:M188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:N188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:O188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:P188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:Q188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:R188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:S188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:T188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:U188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:V188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:W188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:X188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:Y188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:Z188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AA188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AB188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AC188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AD188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AE188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AF188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AG188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AH188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AI188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AJ188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AK188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AL188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AM188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AN188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AO188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AP188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AQ188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AR188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AS188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AT188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AU188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AV188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AW188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AX188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AY188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:AZ188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:BA188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:BB188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:BC188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:BD188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:BE188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:BF188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:BG188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla)^0.5)-SUM($M188:BH188),(Input!$M$151*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:N189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:O189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:P189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:Q189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:R189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:S189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:T189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:U189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:V189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:W189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:X189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:Y189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:Z189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AA189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AB189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AC189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AD189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AE189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AF189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AG189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AH189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AI189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AJ189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AK189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AL189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AM189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AN189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AO189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AP189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AQ189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AR189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AS189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AT189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AU189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AV189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AW189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AX189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AY189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:AZ189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:BA189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:BB189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:BC189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:BD189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:BE189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:BF189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:BG189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla)^0.5)-SUM($N189:BH189),(Input!$N$151*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:O190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:P190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:Q190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:R190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:S190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:T190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:U190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:V190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:W190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:X190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:Y190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:Z190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AA190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AB190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AC190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AD190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AE190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AF190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AG190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AH190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AI190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AJ190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AK190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AL190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AM190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AN190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AO190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AP190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AQ190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AR190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AS190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AT190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AU190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AV190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AW190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AX190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AY190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:AZ190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:BA190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:BB190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:BC190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:BD190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:BE190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:BF190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:BG190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla)^0.5)-SUM($O190:BH190),(Input!$O$151*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:P191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:Q191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:R191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:S191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:T191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:U191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:V191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:W191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:X191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:Y191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:Z191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AA191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AB191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AC191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AD191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AE191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AF191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AG191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AH191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AI191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AJ191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AK191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AL191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AM191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AN191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AO191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AP191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AQ191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AR191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AS191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AT191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AU191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AV191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AW191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AX191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AY191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:AZ191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:BA191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:BB191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:BC191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:BD191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:BE191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:BF191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:BG191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>(A9stdlife+$E191),(Input!$P$151*(1+rvanilla)^0.5)-SUM($P191:BH191),(Input!$P$151*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,{"$f":"Asset9","v":"Other - IT"},null,null,null,{"$f":"SUM(G180:G191)","v":4.2148174530153799},{"$f":"SUM(H180:H191)","v":7.3679347335141117},10.37180515250574,11.96416222206846,13.251681767114512,11.330626875028548,8.1775095945298162,5.1736391755381872,3.58128210597547,1.8112163186995456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM180:AM191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C205","v":"Other - non IT"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A10remlife,A10value-SUM($F193:F193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0.18107373115636699},{"$f":"IF(H$3>A10remlife,A10value-SUM($F193:G193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0.18107373115636699},{"$f":"IF(I$3>A10remlife,A10value-SUM($F193:H193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0.18107373115636699},{"$f":"IF(J$3>A10remlife,A10value-SUM($F193:I193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0.18107373115636699},{"$f":"IF(K$3>A10remlife,A10value-SUM($F193:J193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0.13254870282598907},{"$f":"IF(L$3>A10remlife,A10value-SUM($F193:K193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(M$3>A10remlife,A10value-SUM($F193:L193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(N$3>A10remlife,A10value-SUM($F193:M193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(O$3>A10remlife,A10value-SUM($F193:N193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(P$3>A10remlife,A10value-SUM($F193:O193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(Q$3>A10remlife,A10value-SUM($F193:P193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(R$3>A10remlife,A10value-SUM($F193:Q193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(S$3>A10remlife,A10value-SUM($F193:R193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(T$3>A10remlife,A10value-SUM($F193:S193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(U$3>A10remlife,A10value-SUM($F193:T193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(V$3>A10remlife,A10value-SUM($F193:U193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(W$3>A10remlife,A10value-SUM($F193:V193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(X$3>A10remlife,A10value-SUM($F193:W193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(Y$3>A10remlife,A10value-SUM($F193:X193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(Z$3>A10remlife,A10value-SUM($F193:Y193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AA$3>A10remlife,A10value-SUM($F193:Z193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AB$3>A10remlife,A10value-SUM($F193:AA193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AC$3>A10remlife,A10value-SUM($F193:AB193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AD$3>A10remlife,A10value-SUM($F193:AC193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AE$3>A10remlife,A10value-SUM($F193:AD193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AF$3>A10remlife,A10value-SUM($F193:AE193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AG$3>A10remlife,A10value-SUM($F193:AF193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AH$3>A10remlife,A10value-SUM($F193:AG193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AI$3>A10remlife,A10value-SUM($F193:AH193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AJ$3>A10remlife,A10value-SUM($F193:AI193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AK$3>A10remlife,A10value-SUM($F193:AJ193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AL$3>A10remlife,A10value-SUM($F193:AK193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AM$3>A10remlife,A10value-SUM($F193:AL193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AN$3>A10remlife,A10value-SUM($F193:AM193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AO$3>A10remlife,A10value-SUM($F193:AN193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AP$3>A10remlife,A10value-SUM($F193:AO193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AQ$3>A10remlife,A10value-SUM($F193:AP193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AR$3>A10remlife,A10value-SUM($F193:AQ193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AS$3>A10remlife,A10value-SUM($F193:AR193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AT$3>A10remlife,A10value-SUM($F193:AS193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AU$3>A10remlife,A10value-SUM($F193:AT193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AV$3>A10remlife,A10value-SUM($F193:AU193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AW$3>A10remlife,A10value-SUM($F193:AV193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AX$3>A10remlife,A10value-SUM($F193:AW193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AY$3>A10remlife,A10value-SUM($F193:AX193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(AZ$3>A10remlife,A10value-SUM($F193:AY193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(BA$3>A10remlife,A10value-SUM($F193:AZ193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(BB$3>A10remlife,A10value-SUM($F193:BA193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(BC$3>A10remlife,A10value-SUM($F193:BB193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(BD$3>A10remlife,A10value-SUM($F193:BC193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(BE$3>A10remlife,A10value-SUM($F193:BD193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(BF$3>A10remlife,A10value-SUM($F193:BE193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(BG$3>A10remlife,A10value-SUM($F193:BF193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(BH$3>A10remlife,A10value-SUM($F193:BG193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(BI$3>A10remlife,A10value-SUM($F193:BH193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(H$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:G195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":7.8906666724378877E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(I$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:H195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":7.8906666724378877E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:I195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":7.8906666724378877E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:J195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":7.8906666724378877E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:K195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":7.8906666724378877E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:L195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":5.5511151231257827E-17},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:M195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:N195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:O195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:P195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:Q195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:R195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:S195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:T195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:U195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:V195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:W195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:X195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:Y195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:Z195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AA195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AB195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AC195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AD195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AE195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AF195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AG195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AH195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AI195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AJ195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AK195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AL195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AM195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AN195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AO195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AP195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AQ195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AR195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AS195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AT195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AU195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AV195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AW195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AX195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AY195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:AZ195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:BA195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:BB195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:BC195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:BD195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:BE195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:BF195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:BG195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla)^0.5)-SUM($G195:BH195),(Input!$G$152*(1+rvanilla)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(I$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:H196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":7.8811890560606196E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:I196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":7.8811890560606196E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:J196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":7.8811890560606196E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:K196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":7.8811890560606196E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:L196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":7.8811890560606196E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:M196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:N196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:O196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:P196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:Q196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:R196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:S196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:T196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:U196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:V196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:W196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:X196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:Y196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:Z196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AA196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AB196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AC196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AD196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AE196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AF196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AG196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AH196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AI196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AJ196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AK196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AL196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AM196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AN196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AO196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AP196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AQ196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AR196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AS196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AT196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AU196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AV196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AW196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AX196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AY196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:AZ196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:BA196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:BB196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:BC196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:BD196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:BE196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:BF196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:BG196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla)^0.5)-SUM($H196:BH196),(Input!$H$152*(1+rvanilla)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:I197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":7.9193540305214444E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:J197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":7.9193540305214444E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:K197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":7.9193540305214444E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:L197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":7.9193540305214444E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:M197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":7.9193540305214444E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:N197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:O197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:P197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:Q197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:R197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:S197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:T197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:U197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:V197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:W197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:X197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:Y197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:Z197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AA197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AB197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AC197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AD197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AE197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AF197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AG197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AH197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AI197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AJ197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AK197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AL197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AM197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AN197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AO197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AP197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AQ197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AR197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AS197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AT197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AU197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AV197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AW197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AX197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AY197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:AZ197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:BA197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:BB197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:BC197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:BD197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:BE197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:BF197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:BG197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla)^0.5)-SUM($I197:BH197),(Input!$I$152*(1+rvanilla)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:J198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":8.0322684342853348E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:K198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":8.0322684342853348E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:L198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":8.0322684342853348E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:M198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":8.0322684342853348E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:N198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":8.0322684342853348E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:O198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:P198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:Q198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:R198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:S198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:T198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:U198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:V198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:W198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:X198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:Y198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:Z198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AA198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AB198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AC198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AD198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AE198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AF198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AG198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AH198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AI198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AJ198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AK198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AL198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AM198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AN198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AO198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AP198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AQ198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AR198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AS198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AT198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AU198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AV198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AW198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AX198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AY198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:AZ198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:BA198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:BB198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:BC198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:BD198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:BE198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:BF198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:BG198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla)^0.5)-SUM($J198:BH198),(Input!$J$152*(1+rvanilla)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:K199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":8.1513864992179358E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:L199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":8.1513864992179358E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:M199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":8.1513864992179358E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:N199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":8.1513864992179358E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:O199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":8.1513864992179358E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:P199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:Q199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:R199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:S199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:T199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:U199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:V199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:W199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:X199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:Y199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:Z199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AA199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AB199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AC199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AD199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AE199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AF199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AG199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AH199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AI199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AJ199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AK199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AL199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AM199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AN199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AO199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AP199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AQ199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AR199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AS199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AT199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AU199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AV199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AW199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AX199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AY199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:AZ199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:BA199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:BB199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:BC199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:BD199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:BE199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:BF199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:BG199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla)^0.5)-SUM($K199:BH199),(Input!$K$152*(1+rvanilla)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:L200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:M200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:N200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:O200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:P200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:Q200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:R200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:S200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:T200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:U200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:V200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:W200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:X200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:Y200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:Z200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AA200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AB200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AC200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AD200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AE200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AF200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AG200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AH200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AI200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AJ200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AK200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AL200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AM200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AN200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AO200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AP200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AQ200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AR200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AS200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AT200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AU200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AV200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AW200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AX200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AY200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:AZ200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:BA200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:BB200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:BC200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:BD200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:BE200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:BF200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:BG200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla)^0.5)-SUM($L200:BH200),(Input!$L$152*(1+rvanilla)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:M201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:N201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:O201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:P201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:Q201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:R201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:S201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:T201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:U201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:V201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:W201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:X201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:Y201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:Z201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AA201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AB201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AC201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AD201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AE201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AF201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AG201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AH201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AI201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AJ201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AK201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AL201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AM201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AN201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AO201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AP201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AQ201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AR201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AS201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AT201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AU201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AV201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AW201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AX201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AY201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:AZ201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:BA201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:BB201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:BC201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:BD201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:BE201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:BF201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:BG201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla)^0.5)-SUM($M201:BH201),(Input!$M$152*(1+rvanilla)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:N202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:O202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:P202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:Q202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:R202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:S202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:T202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:U202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:V202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:W202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:X202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:Y202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:Z202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AA202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AB202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AC202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AD202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AE202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AF202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AG202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AH202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AI202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AJ202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AK202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AL202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AM202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AN202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AO202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AP202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AQ202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AR202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AS202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AT202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AU202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AV202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AW202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AX202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AY202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:AZ202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:BA202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:BB202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:BC202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:BD202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:BE202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:BF202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:BG202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla)^0.5)-SUM($N202:BH202),(Input!$N$152*(1+rvanilla)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:O203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:P203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:Q203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:R203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:S203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:T203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:U203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:V203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:W203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:X203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:Y203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:Z203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AA203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AB203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AC203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AD203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AE203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AF203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AG203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AH203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AI203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AJ203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AK203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AL203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AM203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AN203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AO203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AP203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AQ203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AR203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AS203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AT203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AU203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AV203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AW203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AX203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AY203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:AZ203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:BA203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:BB203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:BC203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:BD203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:BE203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:BF203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:BG203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla)^0.5)-SUM($O203:BH203),(Input!$O$152*(1+rvanilla)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:P204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:Q204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:R204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:S204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:T204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:U204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:V204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:W204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:X204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:Y204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:Z204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AA204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AB204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AC204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AD204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AE204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AF204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AG204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AH204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AI204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AJ204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AK204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AL204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AM204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AN204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AO204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AP204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AQ204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AR204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AS204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AT204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AU204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AV204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AW204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AX204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AY204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:AZ204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:BA204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:BB204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:BC204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:BD204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:BE204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:BF204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:BG204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>(A10stdlife+$E204),(Input!$P$152*(1+rvanilla)^0.5)-SUM($P204:BH204),(Input!$P$152*(1+rvanilla)^0.5)/A10stdlife))","v":0}]
[null,null,{"$f":"Asset10","v":"Other - non IT"},null,null,null,{"$f":"SUM(G193:G204)","v":0.18107373115636699},0.25998039788074589,0.33879228844135212,0.41798582874656653,0.4497834847590419,0.39874864692523226,0.31984198020085342,0.24103008964024716,0.16183654933503272,8.1513864992179358E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM193:AM204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C218","v":"Land"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A11remlife,A11value-SUM($F206:F206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(H$3>A11remlife,A11value-SUM($F206:G206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(I$3>A11remlife,A11value-SUM($F206:H206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(J$3>A11remlife,A11value-SUM($F206:I206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(K$3>A11remlife,A11value-SUM($F206:J206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(L$3>A11remlife,A11value-SUM($F206:K206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(M$3>A11remlife,A11value-SUM($F206:L206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(N$3>A11remlife,A11value-SUM($F206:M206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(O$3>A11remlife,A11value-SUM($F206:N206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(P$3>A11remlife,A11value-SUM($F206:O206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(Q$3>A11remlife,A11value-SUM($F206:P206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(R$3>A11remlife,A11value-SUM($F206:Q206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(S$3>A11remlife,A11value-SUM($F206:R206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(T$3>A11remlife,A11value-SUM($F206:S206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(U$3>A11remlife,A11value-SUM($F206:T206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(V$3>A11remlife,A11value-SUM($F206:U206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(W$3>A11remlife,A11value-SUM($F206:V206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(X$3>A11remlife,A11value-SUM($F206:W206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(Y$3>A11remlife,A11value-SUM($F206:X206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(Z$3>A11remlife,A11value-SUM($F206:Y206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AA$3>A11remlife,A11value-SUM($F206:Z206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AB$3>A11remlife,A11value-SUM($F206:AA206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AC$3>A11remlife,A11value-SUM($F206:AB206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AD$3>A11remlife,A11value-SUM($F206:AC206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AE$3>A11remlife,A11value-SUM($F206:AD206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AF$3>A11remlife,A11value-SUM($F206:AE206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AG$3>A11remlife,A11value-SUM($F206:AF206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AH$3>A11remlife,A11value-SUM($F206:AG206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AI$3>A11remlife,A11value-SUM($F206:AH206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AJ$3>A11remlife,A11value-SUM($F206:AI206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AK$3>A11remlife,A11value-SUM($F206:AJ206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AL$3>A11remlife,A11value-SUM($F206:AK206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AM$3>A11remlife,A11value-SUM($F206:AL206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AN$3>A11remlife,A11value-SUM($F206:AM206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AO$3>A11remlife,A11value-SUM($F206:AN206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AP$3>A11remlife,A11value-SUM($F206:AO206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AQ$3>A11remlife,A11value-SUM($F206:AP206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AR$3>A11remlife,A11value-SUM($F206:AQ206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AS$3>A11remlife,A11value-SUM($F206:AR206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AT$3>A11remlife,A11value-SUM($F206:AS206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AU$3>A11remlife,A11value-SUM($F206:AT206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AV$3>A11remlife,A11value-SUM($F206:AU206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AW$3>A11remlife,A11value-SUM($F206:AV206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AX$3>A11remlife,A11value-SUM($F206:AW206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AY$3>A11remlife,A11value-SUM($F206:AX206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(AZ$3>A11remlife,A11value-SUM($F206:AY206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(BA$3>A11remlife,A11value-SUM($F206:AZ206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(BB$3>A11remlife,A11value-SUM($F206:BA206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(BC$3>A11remlife,A11value-SUM($F206:BB206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(BD$3>A11remlife,A11value-SUM($F206:BC206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(BE$3>A11remlife,A11value-SUM($F206:BD206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(BF$3>A11remlife,A11value-SUM($F206:BE206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(BG$3>A11remlife,A11value-SUM($F206:BF206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(BH$3>A11remlife,A11value-SUM($F206:BG206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(BI$3>A11remlife,A11value-SUM($F206:BH206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(H$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:G208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(I$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:H208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:I208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:J208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:K208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:L208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:M208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:N208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:O208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:P208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:Q208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:R208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:S208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:T208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:U208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:V208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:W208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:X208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:Y208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:Z208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AA208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AB208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AC208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AD208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AE208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AF208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AG208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AH208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AI208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AJ208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AK208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AL208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AM208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AN208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AO208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AP208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AQ208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AR208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AS208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AT208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AU208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AV208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AW208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AX208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AY208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:AZ208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:BA208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:BB208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:BC208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:BD208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:BE208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:BF208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:BG208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla)^0.5)-SUM($G208:BH208),(Input!$G$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(I$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:H209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:I209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:J209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:K209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:L209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:M209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:N209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:O209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:P209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:Q209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:R209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:S209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:T209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:U209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:V209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:W209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:X209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:Y209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:Z209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AA209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AB209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AC209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AD209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AE209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AF209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AG209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AH209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AI209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AJ209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AK209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AL209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AM209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AN209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AO209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AP209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AQ209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AR209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AS209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AT209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AU209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AV209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AW209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AX209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AY209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:AZ209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:BA209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:BB209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:BC209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:BD209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:BE209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:BF209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:BG209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla)^0.5)-SUM($H209:BH209),(Input!$H$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:I210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:J210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:K210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:L210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:M210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:N210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:O210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:P210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:Q210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:R210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:S210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:T210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:U210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:V210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:W210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:X210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:Y210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:Z210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AA210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AB210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AC210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AD210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AE210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AF210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AG210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AH210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AI210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AJ210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AK210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AL210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AM210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AN210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AO210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AP210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AQ210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AR210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AS210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AT210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AU210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AV210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AW210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AX210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AY210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:AZ210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:BA210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:BB210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:BC210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:BD210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:BE210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:BF210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:BG210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla)^0.5)-SUM($I210:BH210),(Input!$I$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:J211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:K211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:L211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:M211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:N211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:O211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:P211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:Q211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:R211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:S211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:T211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:U211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:V211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:W211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:X211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:Y211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:Z211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AA211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AB211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AC211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AD211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AE211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AF211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AG211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AH211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AI211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AJ211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AK211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AL211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AM211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AN211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AO211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AP211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AQ211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AR211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AS211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AT211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AU211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AV211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AW211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AX211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AY211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:AZ211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:BA211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:BB211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:BC211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:BD211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:BE211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:BF211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:BG211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla)^0.5)-SUM($J211:BH211),(Input!$J$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:K212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:L212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:M212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:N212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:O212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:P212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:Q212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:R212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:S212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:T212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:U212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:V212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:W212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:X212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:Y212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:Z212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AA212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AB212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AC212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AD212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AE212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AF212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AG212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AH212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AI212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AJ212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AK212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AL212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AM212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AN212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AO212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AP212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AQ212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AR212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AS212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AT212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AU212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AV212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AW212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AX212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AY212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:AZ212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:BA212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:BB212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:BC212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:BD212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:BE212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:BF212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:BG212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla)^0.5)-SUM($K212:BH212),(Input!$K$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:L213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:M213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:N213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:O213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:P213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:Q213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:R213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:S213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:T213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:U213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:V213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:W213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:X213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:Y213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:Z213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AA213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AB213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AC213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AD213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AE213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AF213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AG213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AH213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AI213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AJ213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AK213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AL213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AM213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AN213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AO213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AP213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AQ213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AR213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AS213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AT213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AU213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AV213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AW213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AX213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AY213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:AZ213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:BA213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:BB213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:BC213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:BD213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:BE213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:BF213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:BG213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla)^0.5)-SUM($L213:BH213),(Input!$L$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:M214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:N214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:O214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:P214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:Q214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:R214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:S214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:T214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:U214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:V214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:W214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:X214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:Y214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:Z214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AA214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AB214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AC214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AD214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AE214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AF214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AG214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AH214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AI214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AJ214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AK214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AL214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AM214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AN214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AO214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AP214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AQ214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AR214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AS214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AT214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AU214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AV214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AW214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AX214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AY214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:AZ214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:BA214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:BB214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:BC214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:BD214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:BE214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:BF214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:BG214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla)^0.5)-SUM($M214:BH214),(Input!$M$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:N215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:O215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:P215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:Q215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:R215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:S215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:T215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:U215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:V215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:W215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:X215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:Y215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:Z215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AA215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AB215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AC215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AD215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AE215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AF215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AG215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AH215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AI215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AJ215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AK215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AL215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AM215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AN215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AO215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AP215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AQ215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AR215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AS215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AT215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AU215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AV215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AW215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AX215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AY215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:AZ215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:BA215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:BB215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:BC215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:BD215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:BE215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:BF215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:BG215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla)^0.5)-SUM($N215:BH215),(Input!$N$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:O216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:P216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:Q216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:R216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:S216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:T216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:U216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:V216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:W216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:X216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:Y216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:Z216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AA216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AB216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AC216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AD216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AE216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AF216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AG216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AH216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AI216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AJ216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AK216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AL216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AM216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AN216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AO216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AP216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AQ216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AR216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AS216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AT216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AU216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AV216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AW216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AX216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AY216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:AZ216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:BA216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:BB216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:BC216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:BD216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:BE216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:BF216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:BG216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla)^0.5)-SUM($O216:BH216),(Input!$O$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:P217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:Q217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:R217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:S217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:T217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:U217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:V217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:W217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:X217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:Y217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:Z217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AA217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AB217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AC217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AD217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AE217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AF217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AG217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AH217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AI217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AJ217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AK217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AL217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AM217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AN217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AO217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AP217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AQ217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AR217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AS217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AT217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AU217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AV217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AW217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AX217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AY217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:AZ217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:BA217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:BB217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:BC217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:BD217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:BE217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:BF217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:BG217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>(A11stdlife+$E217),(Input!$P$153*(1+rvanilla)^0.5)-SUM($P217:BH217),(Input!$P$153*(1+rvanilla)^0.5)/A11stdlife))","v":"n/a"}]
[null,null,{"$f":"Asset11","v":"Land"},null,null,null,{"$f":"SUM(G206:G217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM206:AM217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C231","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A12remlife,A12value-SUM($F219:F219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(H$3>A12remlife,A12value-SUM($F219:G219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(I$3>A12remlife,A12value-SUM($F219:H219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(J$3>A12remlife,A12value-SUM($F219:I219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(K$3>A12remlife,A12value-SUM($F219:J219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(L$3>A12remlife,A12value-SUM($F219:K219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(M$3>A12remlife,A12value-SUM($F219:L219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(N$3>A12remlife,A12value-SUM($F219:M219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(O$3>A12remlife,A12value-SUM($F219:N219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(P$3>A12remlife,A12value-SUM($F219:O219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(Q$3>A12remlife,A12value-SUM($F219:P219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(R$3>A12remlife,A12value-SUM($F219:Q219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(S$3>A12remlife,A12value-SUM($F219:R219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(T$3>A12remlife,A12value-SUM($F219:S219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(U$3>A12remlife,A12value-SUM($F219:T219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(V$3>A12remlife,A12value-SUM($F219:U219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(W$3>A12remlife,A12value-SUM($F219:V219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(X$3>A12remlife,A12value-SUM($F219:W219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(Y$3>A12remlife,A12value-SUM($F219:X219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(Z$3>A12remlife,A12value-SUM($F219:Y219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AA$3>A12remlife,A12value-SUM($F219:Z219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AB$3>A12remlife,A12value-SUM($F219:AA219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AC$3>A12remlife,A12value-SUM($F219:AB219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AD$3>A12remlife,A12value-SUM($F219:AC219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AE$3>A12remlife,A12value-SUM($F219:AD219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AF$3>A12remlife,A12value-SUM($F219:AE219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AG$3>A12remlife,A12value-SUM($F219:AF219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AH$3>A12remlife,A12value-SUM($F219:AG219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AI$3>A12remlife,A12value-SUM($F219:AH219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AJ$3>A12remlife,A12value-SUM($F219:AI219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AK$3>A12remlife,A12value-SUM($F219:AJ219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AL$3>A12remlife,A12value-SUM($F219:AK219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AM$3>A12remlife,A12value-SUM($F219:AL219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AN$3>A12remlife,A12value-SUM($F219:AM219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AO$3>A12remlife,A12value-SUM($F219:AN219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AP$3>A12remlife,A12value-SUM($F219:AO219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AQ$3>A12remlife,A12value-SUM($F219:AP219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AR$3>A12remlife,A12value-SUM($F219:AQ219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AS$3>A12remlife,A12value-SUM($F219:AR219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AT$3>A12remlife,A12value-SUM($F219:AS219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AU$3>A12remlife,A12value-SUM($F219:AT219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AV$3>A12remlife,A12value-SUM($F219:AU219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AW$3>A12remlife,A12value-SUM($F219:AV219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AX$3>A12remlife,A12value-SUM($F219:AW219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AY$3>A12remlife,A12value-SUM($F219:AX219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(AZ$3>A12remlife,A12value-SUM($F219:AY219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(BA$3>A12remlife,A12value-SUM($F219:AZ219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(BB$3>A12remlife,A12value-SUM($F219:BA219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(BC$3>A12remlife,A12value-SUM($F219:BB219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(BD$3>A12remlife,A12value-SUM($F219:BC219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(BE$3>A12remlife,A12value-SUM($F219:BD219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(BF$3>A12remlife,A12value-SUM($F219:BE219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(BG$3>A12remlife,A12value-SUM($F219:BF219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(BH$3>A12remlife,A12value-SUM($F219:BG219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(BI$3>A12remlife,A12value-SUM($F219:BH219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(H$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:G221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(I$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:H221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:I221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:J221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:K221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:L221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:M221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:N221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:O221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:P221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:Q221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:R221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:S221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:T221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:U221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:V221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:W221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:X221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:Y221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:Z221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AA221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AB221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AC221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AD221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AE221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AF221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AG221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AH221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AI221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AJ221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AK221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AL221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AM221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AN221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AO221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AP221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AQ221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AR221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AS221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AT221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AU221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AV221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AW221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AX221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AY221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:AZ221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:BA221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:BB221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:BC221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:BD221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:BE221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:BF221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:BG221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla)^0.5)-SUM($G221:BH221),(Input!$G$154*(1+rvanilla)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(I$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:H222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:I222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:J222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:K222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:L222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:M222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:N222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:O222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:P222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:Q222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:R222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:S222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:T222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:U222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:V222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:W222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:X222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:Y222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:Z222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AA222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AB222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AC222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AD222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AE222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AF222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AG222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AH222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AI222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AJ222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AK222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AL222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AM222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AN222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AO222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AP222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AQ222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AR222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AS222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AT222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AU222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AV222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AW222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AX222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AY222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:AZ222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:BA222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:BB222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:BC222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:BD222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:BE222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:BF222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:BG222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla)^0.5)-SUM($H222:BH222),(Input!$H$154*(1+rvanilla)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:I223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:J223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:K223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:L223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:M223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:N223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:O223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:P223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:Q223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:R223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:S223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:T223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:U223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:V223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:W223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:X223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:Y223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:Z223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AA223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AB223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AC223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AD223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AE223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AF223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AG223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AH223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AI223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AJ223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AK223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AL223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AM223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AN223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AO223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AP223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AQ223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AR223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AS223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AT223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AU223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AV223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AW223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AX223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AY223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:AZ223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:BA223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:BB223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:BC223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:BD223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:BE223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:BF223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:BG223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla)^0.5)-SUM($I223:BH223),(Input!$I$154*(1+rvanilla)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:J224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:K224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:L224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:M224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:N224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:O224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:P224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:Q224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:R224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:S224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:T224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:U224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:V224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:W224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:X224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:Y224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:Z224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AA224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AB224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AC224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AD224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AE224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AF224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AG224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AH224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AI224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AJ224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AK224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AL224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AM224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AN224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AO224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AP224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AQ224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AR224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AS224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AT224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AU224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AV224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AW224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AX224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AY224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:AZ224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:BA224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:BB224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:BC224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:BD224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:BE224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:BF224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:BG224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla)^0.5)-SUM($J224:BH224),(Input!$J$154*(1+rvanilla)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:K225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:L225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:M225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:N225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:O225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:P225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:Q225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:R225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:S225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:T225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:U225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:V225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:W225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:X225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:Y225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:Z225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AA225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AB225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AC225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AD225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AE225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AF225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AG225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AH225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AI225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AJ225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AK225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AL225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AM225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AN225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AO225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AP225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AQ225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AR225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AS225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AT225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AU225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AV225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AW225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AX225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AY225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:AZ225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:BA225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:BB225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:BC225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:BD225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:BE225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:BF225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:BG225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla)^0.5)-SUM($K225:BH225),(Input!$K$154*(1+rvanilla)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:L226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:M226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:N226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:O226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:P226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:Q226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:R226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:S226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:T226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:U226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:V226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:W226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:X226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:Y226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:Z226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AA226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AB226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AC226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AD226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AE226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AF226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AG226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AH226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AI226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AJ226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AK226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AL226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AM226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AN226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AO226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AP226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AQ226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AR226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AS226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AT226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AU226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AV226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AW226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AX226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AY226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:AZ226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:BA226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:BB226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:BC226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:BD226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:BE226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:BF226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:BG226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla)^0.5)-SUM($L226:BH226),(Input!$L$154*(1+rvanilla)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:M227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:N227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:O227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:P227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:Q227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:R227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:S227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:T227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:U227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:V227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:W227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:X227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:Y227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:Z227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AA227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AB227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AC227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AD227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AE227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AF227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AG227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AH227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AI227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AJ227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AK227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AL227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AM227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AN227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AO227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AP227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AQ227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AR227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AS227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AT227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AU227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AV227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AW227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AX227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AY227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:AZ227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:BA227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:BB227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:BC227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:BD227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:BE227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:BF227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:BG227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla)^0.5)-SUM($M227:BH227),(Input!$M$154*(1+rvanilla)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:N228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:O228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:P228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:Q228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:R228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:S228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:T228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:U228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:V228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:W228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:X228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:Y228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:Z228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AA228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AB228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AC228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AD228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AE228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AF228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AG228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AH228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AI228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AJ228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AK228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AL228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AM228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AN228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AO228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AP228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AQ228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AR228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AS228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AT228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AU228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AV228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AW228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AX228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AY228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:AZ228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:BA228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:BB228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:BC228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:BD228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:BE228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:BF228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:BG228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla)^0.5)-SUM($N228:BH228),(Input!$N$154*(1+rvanilla)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:O229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:P229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:Q229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:R229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:S229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:T229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:U229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:V229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:W229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:X229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:Y229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:Z229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AA229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AB229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AC229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AD229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AE229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AF229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AG229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AH229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AI229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AJ229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AK229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AL229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AM229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AN229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AO229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AP229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AQ229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AR229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AS229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AT229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AU229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AV229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AW229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AX229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AY229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:AZ229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:BA229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:BB229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:BC229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:BD229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:BE229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:BF229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:BG229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla)^0.5)-SUM($O229:BH229),(Input!$O$154*(1+rvanilla)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:P230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:Q230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:R230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:S230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:T230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:U230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:V230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:W230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:X230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:Y230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:Z230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AA230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AB230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AC230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AD230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AE230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AF230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AG230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AH230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AI230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AJ230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AK230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AL230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AM230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AN230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AO230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AP230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AQ230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AR230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AS230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AT230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AU230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AV230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AW230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AX230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AY230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:AZ230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:BA230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:BB230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:BC230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:BD230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:BE230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:BF230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:BG230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E230),(Input!$P$154*(1+rvanilla)^0.5)-SUM($P230:BH230),(Input!$P$154*(1+rvanilla)^0.5)/A12stdlife))","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"SUM(G219:G230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM219:AM230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C244","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A13remlife,A13value-SUM($F232:F232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(H$3>A13remlife,A13value-SUM($F232:G232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(I$3>A13remlife,A13value-SUM($F232:H232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(J$3>A13remlife,A13value-SUM($F232:I232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(K$3>A13remlife,A13value-SUM($F232:J232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(L$3>A13remlife,A13value-SUM($F232:K232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(M$3>A13remlife,A13value-SUM($F232:L232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(N$3>A13remlife,A13value-SUM($F232:M232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(O$3>A13remlife,A13value-SUM($F232:N232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(P$3>A13remlife,A13value-SUM($F232:O232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(Q$3>A13remlife,A13value-SUM($F232:P232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(R$3>A13remlife,A13value-SUM($F232:Q232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(S$3>A13remlife,A13value-SUM($F232:R232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(T$3>A13remlife,A13value-SUM($F232:S232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(U$3>A13remlife,A13value-SUM($F232:T232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(V$3>A13remlife,A13value-SUM($F232:U232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(W$3>A13remlife,A13value-SUM($F232:V232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(X$3>A13remlife,A13value-SUM($F232:W232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(Y$3>A13remlife,A13value-SUM($F232:X232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(Z$3>A13remlife,A13value-SUM($F232:Y232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AA$3>A13remlife,A13value-SUM($F232:Z232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AB$3>A13remlife,A13value-SUM($F232:AA232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AC$3>A13remlife,A13value-SUM($F232:AB232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AD$3>A13remlife,A13value-SUM($F232:AC232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AE$3>A13remlife,A13value-SUM($F232:AD232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AF$3>A13remlife,A13value-SUM($F232:AE232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AG$3>A13remlife,A13value-SUM($F232:AF232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AH$3>A13remlife,A13value-SUM($F232:AG232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AI$3>A13remlife,A13value-SUM($F232:AH232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AJ$3>A13remlife,A13value-SUM($F232:AI232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AK$3>A13remlife,A13value-SUM($F232:AJ232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AL$3>A13remlife,A13value-SUM($F232:AK232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AM$3>A13remlife,A13value-SUM($F232:AL232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AN$3>A13remlife,A13value-SUM($F232:AM232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AO$3>A13remlife,A13value-SUM($F232:AN232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AP$3>A13remlife,A13value-SUM($F232:AO232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AQ$3>A13remlife,A13value-SUM($F232:AP232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AR$3>A13remlife,A13value-SUM($F232:AQ232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AS$3>A13remlife,A13value-SUM($F232:AR232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AT$3>A13remlife,A13value-SUM($F232:AS232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AU$3>A13remlife,A13value-SUM($F232:AT232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AV$3>A13remlife,A13value-SUM($F232:AU232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AW$3>A13remlife,A13value-SUM($F232:AV232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AX$3>A13remlife,A13value-SUM($F232:AW232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AY$3>A13remlife,A13value-SUM($F232:AX232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(AZ$3>A13remlife,A13value-SUM($F232:AY232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(BA$3>A13remlife,A13value-SUM($F232:AZ232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(BB$3>A13remlife,A13value-SUM($F232:BA232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(BC$3>A13remlife,A13value-SUM($F232:BB232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(BD$3>A13remlife,A13value-SUM($F232:BC232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(BE$3>A13remlife,A13value-SUM($F232:BD232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(BF$3>A13remlife,A13value-SUM($F232:BE232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(BG$3>A13remlife,A13value-SUM($F232:BF232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(BH$3>A13remlife,A13value-SUM($F232:BG232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(BI$3>A13remlife,A13value-SUM($F232:BH232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(H$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:G234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(I$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:H234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:I234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:J234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:K234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:L234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:M234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:N234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:O234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:P234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:Q234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:R234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:S234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:T234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:U234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:V234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:W234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:X234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:Y234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:Z234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AA234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AB234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AC234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AD234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AE234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AF234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AG234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AH234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AI234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AJ234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AK234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AL234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AM234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AN234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AO234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AP234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AQ234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AR234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AS234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AT234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AU234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AV234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AW234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AX234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AY234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:AZ234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:BA234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:BB234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:BC234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:BD234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:BE234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:BF234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:BG234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla)^0.5)-SUM($G234:BH234),(Input!$G$155*(1+rvanilla)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(I$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:H235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:I235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:J235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:K235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:L235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:M235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:N235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:O235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:P235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:Q235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:R235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:S235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:T235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:U235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:V235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:W235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:X235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:Y235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:Z235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AA235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AB235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AC235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AD235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AE235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AF235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AG235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AH235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AI235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AJ235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AK235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AL235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AM235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AN235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AO235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AP235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AQ235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AR235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AS235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AT235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AU235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AV235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AW235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AX235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AY235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:AZ235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:BA235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:BB235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:BC235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:BD235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:BE235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:BF235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:BG235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla)^0.5)-SUM($H235:BH235),(Input!$H$155*(1+rvanilla)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:I236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:J236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:K236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:L236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:M236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:N236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:O236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:P236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:Q236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:R236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:S236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:T236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:U236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:V236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:W236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:X236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:Y236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:Z236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AA236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AB236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AC236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AD236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AE236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AF236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AG236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AH236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AI236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AJ236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AK236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AL236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AM236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AN236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AO236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AP236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AQ236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AR236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AS236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AT236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AU236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AV236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AW236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AX236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AY236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:AZ236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:BA236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:BB236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:BC236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:BD236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:BE236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:BF236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:BG236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla)^0.5)-SUM($I236:BH236),(Input!$I$155*(1+rvanilla)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:J237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:K237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:L237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:M237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:N237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:O237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:P237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:Q237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:R237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:S237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:T237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:U237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:V237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:W237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:X237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:Y237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:Z237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AA237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AB237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AC237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AD237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AE237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AF237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AG237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AH237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AI237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AJ237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AK237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AL237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AM237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AN237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AO237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AP237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AQ237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AR237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AS237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AT237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AU237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AV237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AW237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AX237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AY237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:AZ237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:BA237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:BB237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:BC237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:BD237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:BE237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:BF237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:BG237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla)^0.5)-SUM($J237:BH237),(Input!$J$155*(1+rvanilla)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:K238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:L238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:M238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:N238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:O238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:P238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:Q238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:R238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:S238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:T238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:U238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:V238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:W238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:X238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:Y238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:Z238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AA238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AB238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AC238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AD238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AE238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AF238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AG238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AH238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AI238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AJ238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AK238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AL238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AM238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AN238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AO238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AP238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AQ238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AR238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AS238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AT238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AU238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AV238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AW238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AX238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AY238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:AZ238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:BA238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:BB238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:BC238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:BD238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:BE238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:BF238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:BG238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla)^0.5)-SUM($K238:BH238),(Input!$K$155*(1+rvanilla)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:L239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:M239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:N239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:O239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:P239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:Q239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:R239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:S239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:T239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:U239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:V239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:W239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:X239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:Y239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:Z239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AA239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AB239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AC239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AD239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AE239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AF239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AG239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AH239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AI239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AJ239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AK239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AL239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AM239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AN239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AO239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AP239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AQ239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AR239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AS239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AT239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AU239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AV239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AW239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AX239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AY239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:AZ239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:BA239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:BB239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:BC239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:BD239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:BE239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:BF239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:BG239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla)^0.5)-SUM($L239:BH239),(Input!$L$155*(1+rvanilla)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:M240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:N240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:O240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:P240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:Q240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:R240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:S240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:T240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:U240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:V240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:W240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:X240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:Y240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:Z240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AA240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AB240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AC240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AD240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AE240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AF240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AG240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AH240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AI240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AJ240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AK240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AL240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AM240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AN240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AO240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AP240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AQ240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AR240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AS240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AT240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AU240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AV240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AW240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AX240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AY240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:AZ240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:BA240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:BB240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:BC240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:BD240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:BE240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:BF240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:BG240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla)^0.5)-SUM($M240:BH240),(Input!$M$155*(1+rvanilla)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:N241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:O241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:P241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:Q241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:R241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:S241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:T241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:U241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:V241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:W241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:X241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:Y241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:Z241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AA241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AB241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AC241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AD241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AE241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AF241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AG241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AH241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AI241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AJ241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AK241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AL241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AM241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AN241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AO241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AP241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AQ241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AR241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AS241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AT241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AU241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AV241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AW241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AX241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AY241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:AZ241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:BA241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:BB241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:BC241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:BD241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:BE241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:BF241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:BG241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla)^0.5)-SUM($N241:BH241),(Input!$N$155*(1+rvanilla)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:O242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:P242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:Q242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:R242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:S242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:T242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:U242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:V242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:W242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:X242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:Y242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:Z242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AA242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AB242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AC242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AD242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AE242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AF242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AG242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AH242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AI242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AJ242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AK242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AL242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AM242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AN242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AO242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AP242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AQ242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AR242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AS242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AT242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AU242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AV242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AW242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AX242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AY242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:AZ242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:BA242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:BB242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:BC242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:BD242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:BE242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:BF242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:BG242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla)^0.5)-SUM($O242:BH242),(Input!$O$155*(1+rvanilla)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:P243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:Q243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:R243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:S243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:T243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:U243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:V243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:W243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:X243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:Y243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:Z243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AA243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AB243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AC243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AD243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AE243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AF243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AG243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AH243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AI243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AJ243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AK243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AL243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AM243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AN243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AO243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AP243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AQ243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AR243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AS243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AT243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AU243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AV243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AW243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AX243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AY243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:AZ243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:BA243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:BB243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:BC243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:BD243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:BE243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:BF243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:BG243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E243),(Input!$P$155*(1+rvanilla)^0.5)-SUM($P243:BH243),(Input!$P$155*(1+rvanilla)^0.5)/A13stdlife))","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"SUM(G232:G243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM232:AM243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C257","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A14remlife,A14value-SUM($F245:F245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(H$3>A14remlife,A14value-SUM($F245:G245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(I$3>A14remlife,A14value-SUM($F245:H245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(J$3>A14remlife,A14value-SUM($F245:I245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(K$3>A14remlife,A14value-SUM($F245:J245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(L$3>A14remlife,A14value-SUM($F245:K245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(M$3>A14remlife,A14value-SUM($F245:L245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(N$3>A14remlife,A14value-SUM($F245:M245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(O$3>A14remlife,A14value-SUM($F245:N245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(P$3>A14remlife,A14value-SUM($F245:O245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(Q$3>A14remlife,A14value-SUM($F245:P245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(R$3>A14remlife,A14value-SUM($F245:Q245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(S$3>A14remlife,A14value-SUM($F245:R245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(T$3>A14remlife,A14value-SUM($F245:S245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(U$3>A14remlife,A14value-SUM($F245:T245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(V$3>A14remlife,A14value-SUM($F245:U245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(W$3>A14remlife,A14value-SUM($F245:V245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(X$3>A14remlife,A14value-SUM($F245:W245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(Y$3>A14remlife,A14value-SUM($F245:X245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(Z$3>A14remlife,A14value-SUM($F245:Y245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AA$3>A14remlife,A14value-SUM($F245:Z245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AB$3>A14remlife,A14value-SUM($F245:AA245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AC$3>A14remlife,A14value-SUM($F245:AB245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AD$3>A14remlife,A14value-SUM($F245:AC245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AE$3>A14remlife,A14value-SUM($F245:AD245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AF$3>A14remlife,A14value-SUM($F245:AE245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AG$3>A14remlife,A14value-SUM($F245:AF245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AH$3>A14remlife,A14value-SUM($F245:AG245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AI$3>A14remlife,A14value-SUM($F245:AH245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AJ$3>A14remlife,A14value-SUM($F245:AI245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AK$3>A14remlife,A14value-SUM($F245:AJ245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AL$3>A14remlife,A14value-SUM($F245:AK245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AM$3>A14remlife,A14value-SUM($F245:AL245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AN$3>A14remlife,A14value-SUM($F245:AM245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AO$3>A14remlife,A14value-SUM($F245:AN245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AP$3>A14remlife,A14value-SUM($F245:AO245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AQ$3>A14remlife,A14value-SUM($F245:AP245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AR$3>A14remlife,A14value-SUM($F245:AQ245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AS$3>A14remlife,A14value-SUM($F245:AR245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AT$3>A14remlife,A14value-SUM($F245:AS245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AU$3>A14remlife,A14value-SUM($F245:AT245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AV$3>A14remlife,A14value-SUM($F245:AU245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AW$3>A14remlife,A14value-SUM($F245:AV245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AX$3>A14remlife,A14value-SUM($F245:AW245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AY$3>A14remlife,A14value-SUM($F245:AX245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(AZ$3>A14remlife,A14value-SUM($F245:AY245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(BA$3>A14remlife,A14value-SUM($F245:AZ245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(BB$3>A14remlife,A14value-SUM($F245:BA245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(BC$3>A14remlife,A14value-SUM($F245:BB245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(BD$3>A14remlife,A14value-SUM($F245:BC245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(BE$3>A14remlife,A14value-SUM($F245:BD245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(BF$3>A14remlife,A14value-SUM($F245:BE245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(BG$3>A14remlife,A14value-SUM($F245:BF245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(BH$3>A14remlife,A14value-SUM($F245:BG245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(BI$3>A14remlife,A14value-SUM($F245:BH245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(H$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:G247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(I$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:H247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:I247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:J247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:K247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:L247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:M247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:N247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:O247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:P247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:Q247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:R247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:S247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:T247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:U247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:V247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:W247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:X247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:Y247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:Z247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AA247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AB247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AC247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AD247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AE247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AF247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AG247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AH247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AI247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AJ247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AK247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AL247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AM247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AN247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AO247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AP247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AQ247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AR247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AS247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AT247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AU247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AV247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AW247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AX247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AY247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:AZ247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:BA247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:BB247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:BC247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:BD247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:BE247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:BF247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:BG247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla)^0.5)-SUM($G247:BH247),(Input!$G$156*(1+rvanilla)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(I$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:H248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:I248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:J248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:K248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:L248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:M248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:N248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:O248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:P248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:Q248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:R248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:S248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:T248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:U248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:V248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:W248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:X248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:Y248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:Z248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AA248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AB248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AC248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AD248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AE248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AF248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AG248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AH248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AI248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AJ248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AK248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AL248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AM248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AN248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AO248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AP248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AQ248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AR248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AS248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AT248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AU248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AV248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AW248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AX248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AY248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:AZ248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:BA248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:BB248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:BC248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:BD248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:BE248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:BF248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:BG248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla)^0.5)-SUM($H248:BH248),(Input!$H$156*(1+rvanilla)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:I249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:J249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:K249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:L249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:M249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:N249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:O249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:P249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:Q249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:R249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:S249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:T249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:U249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:V249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:W249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:X249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:Y249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:Z249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AA249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AB249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AC249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AD249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AE249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AF249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AG249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AH249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AI249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AJ249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AK249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AL249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AM249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AN249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AO249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AP249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AQ249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AR249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AS249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AT249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AU249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AV249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AW249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AX249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AY249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:AZ249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:BA249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:BB249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:BC249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:BD249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:BE249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:BF249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:BG249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla)^0.5)-SUM($I249:BH249),(Input!$I$156*(1+rvanilla)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:J250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:K250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:L250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:M250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:N250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:O250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:P250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:Q250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:R250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:S250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:T250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:U250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:V250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:W250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:X250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:Y250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:Z250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AA250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AB250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AC250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AD250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AE250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AF250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AG250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AH250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AI250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AJ250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AK250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AL250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AM250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AN250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AO250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AP250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AQ250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AR250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AS250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AT250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AU250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AV250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AW250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AX250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AY250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:AZ250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:BA250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:BB250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:BC250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:BD250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:BE250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:BF250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:BG250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla)^0.5)-SUM($J250:BH250),(Input!$J$156*(1+rvanilla)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:K251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:L251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:M251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:N251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:O251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:P251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:Q251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:R251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:S251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:T251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:U251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:V251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:W251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:X251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:Y251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:Z251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AA251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AB251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AC251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AD251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AE251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AF251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AG251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AH251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AI251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AJ251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AK251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AL251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AM251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AN251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AO251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AP251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AQ251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AR251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AS251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AT251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AU251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AV251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AW251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AX251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AY251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:AZ251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:BA251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:BB251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:BC251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:BD251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:BE251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:BF251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:BG251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla)^0.5)-SUM($K251:BH251),(Input!$K$156*(1+rvanilla)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:L252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:M252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:N252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:O252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:P252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:Q252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:R252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:S252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:T252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:U252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:V252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:W252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:X252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:Y252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:Z252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AA252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AB252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AC252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AD252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AE252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AF252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AG252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AH252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AI252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AJ252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AK252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AL252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AM252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AN252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AO252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AP252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AQ252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AR252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AS252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AT252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AU252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AV252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AW252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AX252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AY252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:AZ252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:BA252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:BB252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:BC252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:BD252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:BE252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:BF252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:BG252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla)^0.5)-SUM($L252:BH252),(Input!$L$156*(1+rvanilla)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:M253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:N253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:O253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:P253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:Q253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:R253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:S253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:T253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:U253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:V253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:W253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:X253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:Y253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:Z253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AA253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AB253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AC253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AD253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AE253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AF253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AG253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AH253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AI253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AJ253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AK253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AL253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AM253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AN253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AO253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AP253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AQ253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AR253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AS253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AT253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AU253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AV253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AW253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AX253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AY253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:AZ253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:BA253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:BB253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:BC253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:BD253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:BE253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:BF253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:BG253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla)^0.5)-SUM($M253:BH253),(Input!$M$156*(1+rvanilla)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:N254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:O254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:P254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:Q254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:R254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:S254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:T254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:U254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:V254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:W254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:X254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:Y254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:Z254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AA254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AB254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AC254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AD254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AE254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AF254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AG254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AH254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AI254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AJ254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AK254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AL254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AM254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AN254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AO254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AP254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AQ254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AR254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AS254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AT254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AU254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AV254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AW254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AX254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AY254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:AZ254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:BA254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:BB254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:BC254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:BD254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:BE254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:BF254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:BG254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla)^0.5)-SUM($N254:BH254),(Input!$N$156*(1+rvanilla)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:O255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:P255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:Q255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:R255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:S255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:T255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:U255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:V255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:W255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:X255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:Y255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:Z255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AA255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AB255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AC255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AD255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AE255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AF255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AG255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AH255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AI255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AJ255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AK255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AL255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AM255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AN255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AO255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AP255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AQ255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AR255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AS255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AT255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AU255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AV255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AW255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AX255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AY255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:AZ255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:BA255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:BB255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:BC255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:BD255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:BE255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:BF255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:BG255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla)^0.5)-SUM($O255:BH255),(Input!$O$156*(1+rvanilla)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:P256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:Q256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:R256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:S256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:T256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:U256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:V256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:W256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:X256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:Y256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:Z256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AA256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AB256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AC256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AD256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AE256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AF256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AG256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AH256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AI256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AJ256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AK256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AL256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AM256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AN256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AO256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AP256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AQ256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AR256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AS256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AT256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AU256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AV256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AW256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AX256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AY256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:AZ256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:BA256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:BB256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:BC256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:BD256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:BE256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:BF256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:BG256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E256),(Input!$P$156*(1+rvanilla)^0.5)-SUM($P256:BH256),(Input!$P$156*(1+rvanilla)^0.5)/A14stdlife))","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"SUM(G245:G256)","v":0},{"$f":"SUM(H245:H256)","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,{"$f":"SUM(AM245:AM256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C270","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A15remlife,A15value-SUM($F258:F258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(H$3>A15remlife,A15value-SUM($F258:G258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(I$3>A15remlife,A15value-SUM($F258:H258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(J$3>A15remlife,A15value-SUM($F258:I258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(K$3>A15remlife,A15value-SUM($F258:J258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(L$3>A15remlife,A15value-SUM($F258:K258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(M$3>A15remlife,A15value-SUM($F258:L258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(N$3>A15remlife,A15value-SUM($F258:M258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(O$3>A15remlife,A15value-SUM($F258:N258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(P$3>A15remlife,A15value-SUM($F258:O258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(Q$3>A15remlife,A15value-SUM($F258:P258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(R$3>A15remlife,A15value-SUM($F258:Q258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(S$3>A15remlife,A15value-SUM($F258:R258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(T$3>A15remlife,A15value-SUM($F258:S258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(U$3>A15remlife,A15value-SUM($F258:T258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(V$3>A15remlife,A15value-SUM($F258:U258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(W$3>A15remlife,A15value-SUM($F258:V258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(X$3>A15remlife,A15value-SUM($F258:W258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(Y$3>A15remlife,A15value-SUM($F258:X258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(Z$3>A15remlife,A15value-SUM($F258:Y258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AA$3>A15remlife,A15value-SUM($F258:Z258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AB$3>A15remlife,A15value-SUM($F258:AA258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AC$3>A15remlife,A15value-SUM($F258:AB258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AD$3>A15remlife,A15value-SUM($F258:AC258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AE$3>A15remlife,A15value-SUM($F258:AD258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AF$3>A15remlife,A15value-SUM($F258:AE258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AG$3>A15remlife,A15value-SUM($F258:AF258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AH$3>A15remlife,A15value-SUM($F258:AG258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AI$3>A15remlife,A15value-SUM($F258:AH258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AJ$3>A15remlife,A15value-SUM($F258:AI258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AK$3>A15remlife,A15value-SUM($F258:AJ258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AL$3>A15remlife,A15value-SUM($F258:AK258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AM$3>A15remlife,A15value-SUM($F258:AL258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AN$3>A15remlife,A15value-SUM($F258:AM258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AO$3>A15remlife,A15value-SUM($F258:AN258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AP$3>A15remlife,A15value-SUM($F258:AO258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AQ$3>A15remlife,A15value-SUM($F258:AP258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AR$3>A15remlife,A15value-SUM($F258:AQ258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AS$3>A15remlife,A15value-SUM($F258:AR258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AT$3>A15remlife,A15value-SUM($F258:AS258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AU$3>A15remlife,A15value-SUM($F258:AT258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AV$3>A15remlife,A15value-SUM($F258:AU258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AW$3>A15remlife,A15value-SUM($F258:AV258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AX$3>A15remlife,A15value-SUM($F258:AW258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AY$3>A15remlife,A15value-SUM($F258:AX258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(AZ$3>A15remlife,A15value-SUM($F258:AY258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(BA$3>A15remlife,A15value-SUM($F258:AZ258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(BB$3>A15remlife,A15value-SUM($F258:BA258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(BC$3>A15remlife,A15value-SUM($F258:BB258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(BD$3>A15remlife,A15value-SUM($F258:BC258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(BE$3>A15remlife,A15value-SUM($F258:BD258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(BF$3>A15remlife,A15value-SUM($F258:BE258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(BG$3>A15remlife,A15value-SUM($F258:BF258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(BH$3>A15remlife,A15value-SUM($F258:BG258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(BI$3>A15remlife,A15value-SUM($F258:BH258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(H$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:G260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(I$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:H260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:I260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:J260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:K260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:L260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:M260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:N260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:O260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:P260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:Q260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:R260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:S260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:T260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:U260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:V260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:W260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:X260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:Y260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:Z260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AA260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AB260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AC260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AD260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AE260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AF260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AG260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AH260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AI260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AJ260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AK260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AL260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AM260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AN260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AO260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AP260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AQ260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AR260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AS260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AT260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AU260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AV260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AW260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AX260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AY260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:AZ260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:BA260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:BB260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:BC260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:BD260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:BE260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:BF260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:BG260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla)^0.5)-SUM($G260:BH260),(Input!$G$157*(1+rvanilla)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(I$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:H261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:I261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:J261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:K261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:L261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:M261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:N261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:O261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:P261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:Q261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:R261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:S261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:T261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:U261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:V261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:W261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:X261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:Y261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:Z261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AA261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AB261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AC261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AD261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AE261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AF261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AG261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AH261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AI261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AJ261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AK261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AL261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AM261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AN261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AO261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AP261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AQ261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AR261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AS261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AT261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AU261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AV261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AW261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AX261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AY261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:AZ261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:BA261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:BB261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:BC261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:BD261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:BE261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:BF261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:BG261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla)^0.5)-SUM($H261:BH261),(Input!$H$157*(1+rvanilla)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:I262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:J262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:K262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:L262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:M262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:N262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:O262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:P262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:Q262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:R262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:S262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:T262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:U262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:V262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:W262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:X262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:Y262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:Z262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AA262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AB262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AC262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AD262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AE262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AF262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AG262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AH262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AI262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AJ262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AK262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AL262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AM262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AN262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AO262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AP262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AQ262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AR262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AS262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AT262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AU262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AV262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AW262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AX262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AY262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:AZ262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:BA262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:BB262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:BC262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:BD262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:BE262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:BF262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:BG262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla)^0.5)-SUM($I262:BH262),(Input!$I$157*(1+rvanilla)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:J263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:K263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:L263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:M263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:N263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:O263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:P263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:Q263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:R263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:S263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:T263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:U263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:V263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:W263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:X263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:Y263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:Z263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AA263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AB263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AC263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AD263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AE263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AF263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AG263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AH263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AI263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AJ263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AK263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AL263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AM263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AN263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AO263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AP263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AQ263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AR263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AS263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AT263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AU263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AV263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AW263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AX263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AY263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:AZ263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:BA263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:BB263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:BC263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:BD263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:BE263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:BF263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:BG263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla)^0.5)-SUM($J263:BH263),(Input!$J$157*(1+rvanilla)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:K264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:L264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:M264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:N264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:O264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:P264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:Q264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:R264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:S264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:T264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:U264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:V264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:W264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:X264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:Y264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:Z264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AA264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AB264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AC264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AD264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AE264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AF264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AG264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AH264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AI264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AJ264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AK264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AL264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AM264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AN264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AO264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AP264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AQ264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AR264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AS264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AT264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AU264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AV264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AW264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AX264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AY264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:AZ264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:BA264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:BB264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:BC264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:BD264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:BE264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:BF264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:BG264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla)^0.5)-SUM($K264:BH264),(Input!$K$157*(1+rvanilla)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:L265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:M265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:N265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:O265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:P265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:Q265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:R265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:S265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:T265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:U265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:V265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:W265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:X265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:Y265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:Z265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AA265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AB265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AC265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AD265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AE265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AF265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AG265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AH265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AI265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AJ265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AK265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AL265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AM265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AN265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AO265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AP265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AQ265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AR265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AS265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AT265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AU265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AV265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AW265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AX265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AY265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:AZ265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:BA265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:BB265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:BC265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:BD265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:BE265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:BF265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:BG265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla)^0.5)-SUM($L265:BH265),(Input!$L$157*(1+rvanilla)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:M266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:N266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:O266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:P266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:Q266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:R266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:S266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:T266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:U266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:V266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:W266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:X266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:Y266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:Z266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AA266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AB266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AC266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AD266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AE266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AF266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AG266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AH266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AI266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AJ266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AK266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AL266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AM266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AN266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AO266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AP266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AQ266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AR266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AS266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AT266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AU266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AV266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AW266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AX266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AY266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:AZ266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:BA266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:BB266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:BC266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:BD266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:BE266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:BF266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:BG266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla)^0.5)-SUM($M266:BH266),(Input!$M$157*(1+rvanilla)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:N267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:O267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:P267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:Q267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:R267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:S267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:T267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:U267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:V267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:W267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:X267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:Y267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:Z267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AA267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AB267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AC267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AD267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AE267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AF267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AG267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AH267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AI267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AJ267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AK267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AL267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AM267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AN267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AO267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AP267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AQ267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AR267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AS267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AT267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AU267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AV267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AW267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AX267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AY267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:AZ267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:BA267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:BB267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:BC267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:BD267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:BE267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:BF267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:BG267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla)^0.5)-SUM($N267:BH267),(Input!$N$157*(1+rvanilla)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:O268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:P268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:Q268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:R268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:S268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:T268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:U268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:V268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:W268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:X268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:Y268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:Z268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AA268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AB268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AC268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AD268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AE268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AF268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AG268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AH268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AI268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AJ268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AK268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AL268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AM268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AN268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AO268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AP268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AQ268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AR268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AS268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AT268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AU268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AV268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AW268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AX268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AY268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:AZ268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:BA268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:BB268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:BC268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:BD268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:BE268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:BF268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:BG268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla)^0.5)-SUM($O268:BH268),(Input!$O$157*(1+rvanilla)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:P269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:Q269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:R269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:S269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:T269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:U269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:V269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:W269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:X269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:Y269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:Z269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AA269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AB269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AC269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AD269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AE269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AF269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AG269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AH269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AI269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AJ269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AK269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AL269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AM269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AN269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AO269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AP269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AQ269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AR269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AS269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AT269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AU269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AV269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AW269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AX269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AY269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:AZ269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:BA269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:BB269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:BC269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:BD269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:BE269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:BF269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:BG269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E269),(Input!$P$157*(1+rvanilla)^0.5)-SUM($P269:BH269),(Input!$P$157*(1+rvanilla)^0.5)/A15stdlife))","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"SUM(G258:G269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM258:AM269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C283","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A16remlife,A16value-SUM($F271:F271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(H$3>A16remlife,A16value-SUM($F271:G271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(I$3>A16remlife,A16value-SUM($F271:H271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(J$3>A16remlife,A16value-SUM($F271:I271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(K$3>A16remlife,A16value-SUM($F271:J271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(L$3>A16remlife,A16value-SUM($F271:K271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(M$3>A16remlife,A16value-SUM($F271:L271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(N$3>A16remlife,A16value-SUM($F271:M271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(O$3>A16remlife,A16value-SUM($F271:N271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(P$3>A16remlife,A16value-SUM($F271:O271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(Q$3>A16remlife,A16value-SUM($F271:P271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(R$3>A16remlife,A16value-SUM($F271:Q271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(S$3>A16remlife,A16value-SUM($F271:R271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(T$3>A16remlife,A16value-SUM($F271:S271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(U$3>A16remlife,A16value-SUM($F271:T271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(V$3>A16remlife,A16value-SUM($F271:U271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(W$3>A16remlife,A16value-SUM($F271:V271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(X$3>A16remlife,A16value-SUM($F271:W271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(Y$3>A16remlife,A16value-SUM($F271:X271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(Z$3>A16remlife,A16value-SUM($F271:Y271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AA$3>A16remlife,A16value-SUM($F271:Z271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AB$3>A16remlife,A16value-SUM($F271:AA271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AC$3>A16remlife,A16value-SUM($F271:AB271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AD$3>A16remlife,A16value-SUM($F271:AC271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AE$3>A16remlife,A16value-SUM($F271:AD271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AF$3>A16remlife,A16value-SUM($F271:AE271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AG$3>A16remlife,A16value-SUM($F271:AF271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AH$3>A16remlife,A16value-SUM($F271:AG271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AI$3>A16remlife,A16value-SUM($F271:AH271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AJ$3>A16remlife,A16value-SUM($F271:AI271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AK$3>A16remlife,A16value-SUM($F271:AJ271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AL$3>A16remlife,A16value-SUM($F271:AK271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AM$3>A16remlife,A16value-SUM($F271:AL271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AN$3>A16remlife,A16value-SUM($F271:AM271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AO$3>A16remlife,A16value-SUM($F271:AN271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AP$3>A16remlife,A16value-SUM($F271:AO271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AQ$3>A16remlife,A16value-SUM($F271:AP271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AR$3>A16remlife,A16value-SUM($F271:AQ271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AS$3>A16remlife,A16value-SUM($F271:AR271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AT$3>A16remlife,A16value-SUM($F271:AS271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AU$3>A16remlife,A16value-SUM($F271:AT271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AV$3>A16remlife,A16value-SUM($F271:AU271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AW$3>A16remlife,A16value-SUM($F271:AV271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AX$3>A16remlife,A16value-SUM($F271:AW271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AY$3>A16remlife,A16value-SUM($F271:AX271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(AZ$3>A16remlife,A16value-SUM($F271:AY271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(BA$3>A16remlife,A16value-SUM($F271:AZ271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(BB$3>A16remlife,A16value-SUM($F271:BA271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(BC$3>A16remlife,A16value-SUM($F271:BB271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(BD$3>A16remlife,A16value-SUM($F271:BC271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(BE$3>A16remlife,A16value-SUM($F271:BD271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(BF$3>A16remlife,A16value-SUM($F271:BE271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(BG$3>A16remlife,A16value-SUM($F271:BF271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(BH$3>A16remlife,A16value-SUM($F271:BG271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(BI$3>A16remlife,A16value-SUM($F271:BH271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(H$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:G273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(I$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:H273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:I273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:J273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:K273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:L273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:M273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:N273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:O273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:P273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:Q273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:R273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:S273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:T273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:U273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:V273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:W273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:X273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:Y273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:Z273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AA273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AB273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AC273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AD273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AE273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AF273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AG273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AH273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AI273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AJ273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AK273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AL273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AM273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AN273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AO273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AP273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AQ273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AR273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AS273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AT273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AU273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AV273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AW273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AX273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AY273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:AZ273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:BA273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:BB273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:BC273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:BD273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:BE273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:BF273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:BG273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla)^0.5)-SUM($G273:BH273),(Input!$G$158*(1+rvanilla)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(I$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:H274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:I274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:J274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:K274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:L274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:M274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:N274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:O274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:P274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:Q274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:R274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:S274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:T274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:U274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:V274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:W274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:X274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:Y274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:Z274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AA274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AB274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AC274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AD274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AE274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AF274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AG274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AH274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AI274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AJ274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AK274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AL274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AM274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AN274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AO274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AP274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AQ274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AR274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AS274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AT274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AU274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AV274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AW274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AX274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AY274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:AZ274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:BA274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:BB274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:BC274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:BD274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:BE274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:BF274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:BG274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla)^0.5)-SUM($H274:BH274),(Input!$H$158*(1+rvanilla)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:I275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:J275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:K275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:L275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:M275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:N275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:O275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:P275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:Q275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:R275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:S275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:T275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:U275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:V275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:W275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:X275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:Y275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:Z275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AA275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AB275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AC275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AD275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AE275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AF275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AG275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AH275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AI275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AJ275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AK275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AL275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AM275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AN275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AO275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AP275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AQ275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AR275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AS275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AT275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AU275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AV275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AW275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AX275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AY275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:AZ275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:BA275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:BB275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:BC275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:BD275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:BE275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:BF275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:BG275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla)^0.5)-SUM($I275:BH275),(Input!$I$158*(1+rvanilla)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:J276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:K276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:L276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:M276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:N276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:O276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:P276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:Q276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:R276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:S276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:T276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:U276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:V276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:W276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:X276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:Y276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:Z276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AA276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AB276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AC276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AD276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AE276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AF276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AG276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AH276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AI276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AJ276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AK276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AL276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AM276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AN276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AO276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AP276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AQ276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AR276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AS276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AT276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AU276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AV276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AW276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AX276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AY276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:AZ276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:BA276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:BB276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:BC276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:BD276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:BE276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:BF276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:BG276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla)^0.5)-SUM($J276:BH276),(Input!$J$158*(1+rvanilla)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:K277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:L277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:M277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:N277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:O277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:P277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:Q277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:R277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:S277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:T277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:U277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:V277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:W277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:X277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:Y277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:Z277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AA277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AB277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AC277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AD277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AE277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AF277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AG277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AH277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AI277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AJ277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AK277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AL277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AM277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AN277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AO277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AP277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AQ277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AR277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AS277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AT277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AU277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AV277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AW277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AX277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AY277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:AZ277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:BA277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:BB277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:BC277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:BD277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:BE277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:BF277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:BG277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla)^0.5)-SUM($K277:BH277),(Input!$K$158*(1+rvanilla)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:L278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:M278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:N278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:O278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:P278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:Q278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:R278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:S278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:T278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:U278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:V278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:W278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:X278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:Y278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:Z278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AA278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AB278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AC278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AD278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AE278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AF278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AG278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AH278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AI278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AJ278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AK278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AL278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AM278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AN278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AO278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AP278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AQ278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AR278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AS278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AT278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AU278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AV278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AW278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AX278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AY278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:AZ278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:BA278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:BB278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:BC278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:BD278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:BE278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:BF278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:BG278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla)^0.5)-SUM($L278:BH278),(Input!$L$158*(1+rvanilla)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:M279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:N279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:O279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:P279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:Q279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:R279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:S279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:T279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:U279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:V279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:W279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:X279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:Y279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:Z279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AA279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AB279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AC279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AD279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AE279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AF279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AG279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AH279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AI279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AJ279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AK279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AL279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AM279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AN279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AO279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AP279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AQ279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AR279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AS279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AT279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AU279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AV279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AW279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AX279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AY279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:AZ279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:BA279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:BB279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:BC279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:BD279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:BE279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:BF279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:BG279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla)^0.5)-SUM($M279:BH279),(Input!$M$158*(1+rvanilla)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:N280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:O280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:P280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:Q280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:R280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:S280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:T280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:U280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:V280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:W280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:X280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:Y280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:Z280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AA280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AB280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AC280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AD280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AE280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AF280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AG280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AH280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AI280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AJ280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AK280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AL280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AM280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AN280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AO280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AP280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AQ280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AR280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AS280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AT280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AU280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AV280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AW280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AX280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AY280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:AZ280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:BA280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:BB280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:BC280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:BD280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:BE280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:BF280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:BG280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla)^0.5)-SUM($N280:BH280),(Input!$N$158*(1+rvanilla)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:O281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:P281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:Q281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:R281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:S281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:T281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:U281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:V281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:W281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:X281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:Y281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:Z281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AA281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AB281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AC281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AD281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AE281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AF281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AG281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AH281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AI281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AJ281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AK281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AL281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AM281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AN281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AO281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AP281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AQ281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AR281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AS281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AT281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AU281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AV281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AW281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AX281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AY281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:AZ281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:BA281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:BB281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:BC281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:BD281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:BE281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:BF281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:BG281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla)^0.5)-SUM($O281:BH281),(Input!$O$158*(1+rvanilla)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:P282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:Q282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:R282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:S282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:T282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:U282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:V282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:W282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:X282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:Y282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:Z282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AA282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AB282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AC282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AD282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AE282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AF282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AG282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AH282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AI282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AJ282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AK282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AL282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AM282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AN282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AO282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AP282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AQ282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AR282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AS282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AT282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AU282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AV282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AW282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AX282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AY282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:AZ282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:BA282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:BB282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:BC282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:BD282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:BE282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:BF282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:BG282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E282),(Input!$P$158*(1+rvanilla)^0.5)-SUM($P282:BH282),(Input!$P$158*(1+rvanilla)^0.5)/A16stdlife))","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"SUM(G271:G282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM271:AM282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C296","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A17remlife,A17value-SUM($F284:F284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(H$3>A17remlife,A17value-SUM($F284:G284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(I$3>A17remlife,A17value-SUM($F284:H284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(J$3>A17remlife,A17value-SUM($F284:I284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(K$3>A17remlife,A17value-SUM($F284:J284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(L$3>A17remlife,A17value-SUM($F284:K284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(M$3>A17remlife,A17value-SUM($F284:L284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(N$3>A17remlife,A17value-SUM($F284:M284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(O$3>A17remlife,A17value-SUM($F284:N284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(P$3>A17remlife,A17value-SUM($F284:O284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(Q$3>A17remlife,A17value-SUM($F284:P284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(R$3>A17remlife,A17value-SUM($F284:Q284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(S$3>A17remlife,A17value-SUM($F284:R284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(T$3>A17remlife,A17value-SUM($F284:S284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(U$3>A17remlife,A17value-SUM($F284:T284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(V$3>A17remlife,A17value-SUM($F284:U284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(W$3>A17remlife,A17value-SUM($F284:V284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(X$3>A17remlife,A17value-SUM($F284:W284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(Y$3>A17remlife,A17value-SUM($F284:X284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(Z$3>A17remlife,A17value-SUM($F284:Y284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AA$3>A17remlife,A17value-SUM($F284:Z284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AB$3>A17remlife,A17value-SUM($F284:AA284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AC$3>A17remlife,A17value-SUM($F284:AB284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AD$3>A17remlife,A17value-SUM($F284:AC284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AE$3>A17remlife,A17value-SUM($F284:AD284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AF$3>A17remlife,A17value-SUM($F284:AE284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AG$3>A17remlife,A17value-SUM($F284:AF284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AH$3>A17remlife,A17value-SUM($F284:AG284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AI$3>A17remlife,A17value-SUM($F284:AH284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AJ$3>A17remlife,A17value-SUM($F284:AI284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AK$3>A17remlife,A17value-SUM($F284:AJ284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AL$3>A17remlife,A17value-SUM($F284:AK284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AM$3>A17remlife,A17value-SUM($F284:AL284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AN$3>A17remlife,A17value-SUM($F284:AM284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AO$3>A17remlife,A17value-SUM($F284:AN284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AP$3>A17remlife,A17value-SUM($F284:AO284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AQ$3>A17remlife,A17value-SUM($F284:AP284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AR$3>A17remlife,A17value-SUM($F284:AQ284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AS$3>A17remlife,A17value-SUM($F284:AR284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AT$3>A17remlife,A17value-SUM($F284:AS284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AU$3>A17remlife,A17value-SUM($F284:AT284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AV$3>A17remlife,A17value-SUM($F284:AU284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AW$3>A17remlife,A17value-SUM($F284:AV284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AX$3>A17remlife,A17value-SUM($F284:AW284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AY$3>A17remlife,A17value-SUM($F284:AX284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(AZ$3>A17remlife,A17value-SUM($F284:AY284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(BA$3>A17remlife,A17value-SUM($F284:AZ284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(BB$3>A17remlife,A17value-SUM($F284:BA284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(BC$3>A17remlife,A17value-SUM($F284:BB284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(BD$3>A17remlife,A17value-SUM($F284:BC284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(BE$3>A17remlife,A17value-SUM($F284:BD284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(BF$3>A17remlife,A17value-SUM($F284:BE284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(BG$3>A17remlife,A17value-SUM($F284:BF284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(BH$3>A17remlife,A17value-SUM($F284:BG284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(BI$3>A17remlife,A17value-SUM($F284:BH284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(H$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:G286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(I$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:H286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:I286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:J286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:K286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:L286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:M286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:N286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:O286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:P286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:Q286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:R286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:S286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:T286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:U286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:V286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:W286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:X286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:Y286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:Z286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AA286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AB286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AC286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AD286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AE286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AF286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AG286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AH286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AI286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AJ286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AK286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AL286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AM286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AN286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AO286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AP286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AQ286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AR286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AS286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AT286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AU286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AV286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AW286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AX286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AY286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:AZ286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:BA286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:BB286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:BC286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:BD286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:BE286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:BF286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:BG286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla)^0.5)-SUM($G286:BH286),(Input!$G$159*(1+rvanilla)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(I$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:H287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:I287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:J287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:K287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:L287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:M287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:N287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:O287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:P287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:Q287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:R287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:S287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:T287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:U287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:V287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:W287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:X287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:Y287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:Z287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AA287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AB287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AC287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AD287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AE287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AF287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AG287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AH287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AI287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AJ287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AK287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AL287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AM287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AN287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AO287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AP287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AQ287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AR287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AS287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AT287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AU287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AV287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AW287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AX287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AY287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:AZ287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:BA287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:BB287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:BC287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:BD287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:BE287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:BF287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:BG287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla)^0.5)-SUM($H287:BH287),(Input!$H$159*(1+rvanilla)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:I288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:J288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:K288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:L288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:M288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:N288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:O288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:P288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:Q288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:R288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:S288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:T288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:U288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:V288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:W288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:X288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:Y288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:Z288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AA288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AB288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AC288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AD288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AE288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AF288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AG288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AH288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AI288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AJ288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AK288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AL288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AM288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AN288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AO288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AP288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AQ288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AR288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AS288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AT288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AU288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AV288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AW288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AX288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AY288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:AZ288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:BA288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:BB288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:BC288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:BD288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:BE288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:BF288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:BG288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla)^0.5)-SUM($I288:BH288),(Input!$I$159*(1+rvanilla)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:J289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:K289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:L289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:M289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:N289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:O289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:P289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:Q289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:R289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:S289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:T289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:U289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:V289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:W289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:X289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:Y289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:Z289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AA289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AB289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AC289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AD289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AE289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AF289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AG289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AH289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AI289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AJ289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AK289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AL289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AM289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AN289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AO289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AP289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AQ289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AR289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AS289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AT289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AU289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AV289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AW289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AX289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AY289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:AZ289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:BA289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:BB289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:BC289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:BD289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:BE289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:BF289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:BG289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla)^0.5)-SUM($J289:BH289),(Input!$J$159*(1+rvanilla)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:K290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:L290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:M290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:N290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:O290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:P290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:Q290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:R290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:S290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:T290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:U290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:V290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:W290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:X290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:Y290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:Z290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AA290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AB290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AC290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AD290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AE290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AF290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AG290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AH290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AI290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AJ290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AK290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AL290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AM290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AN290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AO290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AP290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AQ290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AR290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AS290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AT290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AU290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AV290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AW290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AX290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AY290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:AZ290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:BA290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:BB290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:BC290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:BD290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:BE290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:BF290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:BG290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla)^0.5)-SUM($K290:BH290),(Input!$K$159*(1+rvanilla)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:L291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:M291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:N291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:O291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:P291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:Q291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:R291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:S291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:T291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:U291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:V291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:W291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:X291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:Y291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:Z291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AA291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AB291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AC291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AD291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AE291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AF291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AG291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AH291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AI291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AJ291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AK291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AL291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AM291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AN291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AO291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AP291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AQ291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AR291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AS291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AT291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AU291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AV291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AW291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AX291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AY291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:AZ291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:BA291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:BB291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:BC291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:BD291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:BE291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:BF291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:BG291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla)^0.5)-SUM($L291:BH291),(Input!$L$159*(1+rvanilla)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:M292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:N292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:O292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:P292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:Q292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:R292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:S292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:T292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:U292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:V292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:W292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:X292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:Y292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:Z292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AA292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AB292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AC292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AD292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AE292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AF292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AG292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AH292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AI292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AJ292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AK292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AL292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AM292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AN292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AO292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AP292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AQ292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AR292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AS292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AT292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AU292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AV292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AW292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AX292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AY292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:AZ292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:BA292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:BB292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:BC292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:BD292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:BE292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:BF292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:BG292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla)^0.5)-SUM($M292:BH292),(Input!$M$159*(1+rvanilla)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:N293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:O293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:P293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:Q293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:R293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:S293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:T293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:U293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:V293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:W293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:X293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:Y293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:Z293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AA293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AB293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AC293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AD293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AE293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AF293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AG293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AH293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AI293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AJ293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AK293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AL293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AM293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AN293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AO293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AP293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AQ293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AR293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AS293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AT293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AU293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AV293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AW293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AX293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AY293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:AZ293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:BA293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:BB293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:BC293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:BD293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:BE293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:BF293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:BG293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla)^0.5)-SUM($N293:BH293),(Input!$N$159*(1+rvanilla)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:O294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:P294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:Q294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:R294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:S294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:T294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:U294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:V294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:W294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:X294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:Y294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:Z294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AA294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AB294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AC294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AD294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AE294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AF294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AG294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AH294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AI294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AJ294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AK294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AL294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AM294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AN294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AO294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AP294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AQ294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AR294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AS294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AT294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AU294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AV294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AW294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AX294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AY294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:AZ294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:BA294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:BB294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:BC294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:BD294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:BE294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:BF294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:BG294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla)^0.5)-SUM($O294:BH294),(Input!$O$159*(1+rvanilla)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:P295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:Q295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:R295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:S295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:T295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:U295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:V295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:W295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:X295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:Y295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:Z295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AA295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AB295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AC295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AD295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AE295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AF295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AG295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AH295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AI295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AJ295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AK295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AL295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AM295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AN295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AO295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AP295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AQ295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AR295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AS295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AT295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AU295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AV295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AW295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AX295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AY295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:AZ295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:BA295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:BB295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:BC295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:BD295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:BE295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:BF295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:BG295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E295),(Input!$P$159*(1+rvanilla)^0.5)-SUM($P295:BH295),(Input!$P$159*(1+rvanilla)^0.5)/A17stdlife))","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"SUM(G284:G295)","v":0},{"$f":"SUM(H284:H295)","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,{"$f":"SUM(AM284:AM295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C309","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A18remlife,A18value-SUM($F297:F297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(H$3>A18remlife,A18value-SUM($F297:G297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(I$3>A18remlife,A18value-SUM($F297:H297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(J$3>A18remlife,A18value-SUM($F297:I297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(K$3>A18remlife,A18value-SUM($F297:J297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(L$3>A18remlife,A18value-SUM($F297:K297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(M$3>A18remlife,A18value-SUM($F297:L297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(N$3>A18remlife,A18value-SUM($F297:M297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(O$3>A18remlife,A18value-SUM($F297:N297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(P$3>A18remlife,A18value-SUM($F297:O297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(Q$3>A18remlife,A18value-SUM($F297:P297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(R$3>A18remlife,A18value-SUM($F297:Q297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(S$3>A18remlife,A18value-SUM($F297:R297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(T$3>A18remlife,A18value-SUM($F297:S297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(U$3>A18remlife,A18value-SUM($F297:T297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(V$3>A18remlife,A18value-SUM($F297:U297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(W$3>A18remlife,A18value-SUM($F297:V297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(X$3>A18remlife,A18value-SUM($F297:W297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(Y$3>A18remlife,A18value-SUM($F297:X297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(Z$3>A18remlife,A18value-SUM($F297:Y297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AA$3>A18remlife,A18value-SUM($F297:Z297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AB$3>A18remlife,A18value-SUM($F297:AA297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AC$3>A18remlife,A18value-SUM($F297:AB297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AD$3>A18remlife,A18value-SUM($F297:AC297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AE$3>A18remlife,A18value-SUM($F297:AD297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AF$3>A18remlife,A18value-SUM($F297:AE297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AG$3>A18remlife,A18value-SUM($F297:AF297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AH$3>A18remlife,A18value-SUM($F297:AG297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AI$3>A18remlife,A18value-SUM($F297:AH297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AJ$3>A18remlife,A18value-SUM($F297:AI297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AK$3>A18remlife,A18value-SUM($F297:AJ297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AL$3>A18remlife,A18value-SUM($F297:AK297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AM$3>A18remlife,A18value-SUM($F297:AL297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AN$3>A18remlife,A18value-SUM($F297:AM297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AO$3>A18remlife,A18value-SUM($F297:AN297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AP$3>A18remlife,A18value-SUM($F297:AO297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AQ$3>A18remlife,A18value-SUM($F297:AP297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AR$3>A18remlife,A18value-SUM($F297:AQ297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AS$3>A18remlife,A18value-SUM($F297:AR297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AT$3>A18remlife,A18value-SUM($F297:AS297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AU$3>A18remlife,A18value-SUM($F297:AT297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AV$3>A18remlife,A18value-SUM($F297:AU297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AW$3>A18remlife,A18value-SUM($F297:AV297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AX$3>A18remlife,A18value-SUM($F297:AW297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AY$3>A18remlife,A18value-SUM($F297:AX297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(AZ$3>A18remlife,A18value-SUM($F297:AY297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(BA$3>A18remlife,A18value-SUM($F297:AZ297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(BB$3>A18remlife,A18value-SUM($F297:BA297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(BC$3>A18remlife,A18value-SUM($F297:BB297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(BD$3>A18remlife,A18value-SUM($F297:BC297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(BE$3>A18remlife,A18value-SUM($F297:BD297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(BF$3>A18remlife,A18value-SUM($F297:BE297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(BG$3>A18remlife,A18value-SUM($F297:BF297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(BH$3>A18remlife,A18value-SUM($F297:BG297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(BI$3>A18remlife,A18value-SUM($F297:BH297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(H$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:G299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(I$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:H299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:I299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:J299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:K299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:L299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:M299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:N299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:O299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:P299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:Q299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:R299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:S299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:T299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:U299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:V299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:W299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:X299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:Y299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:Z299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AA299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AB299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AC299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AD299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AE299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AF299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AG299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AH299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AI299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AJ299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AK299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AL299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AM299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AN299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AO299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AP299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AQ299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AR299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AS299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AT299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AU299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AV299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AW299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AX299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AY299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:AZ299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:BA299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:BB299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:BC299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:BD299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:BE299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:BF299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:BG299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla)^0.5)-SUM($G299:BH299),(Input!$G$160*(1+rvanilla)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(I$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:H300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:I300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:J300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:K300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:L300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:M300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:N300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:O300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:P300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:Q300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:R300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:S300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:T300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:U300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:V300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:W300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:X300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:Y300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:Z300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AA300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AB300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AC300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AD300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AE300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AF300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AG300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AH300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AI300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AJ300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AK300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AL300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AM300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AN300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AO300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AP300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AQ300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AR300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AS300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AT300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AU300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AV300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AW300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AX300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AY300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:AZ300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:BA300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:BB300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:BC300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:BD300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:BE300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:BF300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:BG300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla)^0.5)-SUM($H300:BH300),(Input!$H$160*(1+rvanilla)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:I301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:J301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:K301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:L301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:M301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:N301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:O301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:P301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:Q301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:R301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:S301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:T301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:U301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:V301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:W301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:X301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:Y301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:Z301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AA301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AB301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AC301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AD301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AE301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AF301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AG301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AH301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AI301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AJ301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AK301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AL301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AM301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AN301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AO301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AP301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AQ301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AR301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AS301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AT301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AU301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AV301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AW301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AX301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AY301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:AZ301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:BA301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:BB301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:BC301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:BD301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:BE301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:BF301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:BG301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla)^0.5)-SUM($I301:BH301),(Input!$I$160*(1+rvanilla)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:J302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:K302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:L302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:M302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:N302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:O302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:P302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:Q302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:R302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:S302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:T302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:U302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:V302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:W302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:X302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:Y302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:Z302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AA302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AB302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AC302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AD302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AE302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AF302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AG302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AH302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AI302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AJ302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AK302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AL302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AM302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AN302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AO302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AP302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AQ302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AR302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AS302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AT302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AU302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AV302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AW302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AX302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AY302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:AZ302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:BA302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:BB302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:BC302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:BD302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:BE302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:BF302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:BG302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla)^0.5)-SUM($J302:BH302),(Input!$J$160*(1+rvanilla)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:K303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:L303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:M303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:N303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:O303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:P303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:Q303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:R303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:S303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:T303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:U303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:V303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:W303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:X303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:Y303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:Z303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AA303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AB303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AC303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AD303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AE303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AF303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AG303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AH303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AI303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AJ303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AK303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AL303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AM303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AN303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AO303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AP303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AQ303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AR303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AS303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AT303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AU303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AV303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AW303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AX303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AY303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:AZ303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:BA303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:BB303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:BC303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:BD303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:BE303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:BF303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:BG303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla)^0.5)-SUM($K303:BH303),(Input!$K$160*(1+rvanilla)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:L304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:M304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:N304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:O304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:P304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:Q304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:R304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:S304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:T304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:U304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:V304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:W304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:X304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:Y304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:Z304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AA304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AB304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AC304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AD304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AE304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AF304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AG304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AH304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AI304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AJ304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AK304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AL304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AM304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AN304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AO304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AP304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AQ304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AR304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AS304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AT304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AU304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AV304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AW304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AX304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AY304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:AZ304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:BA304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:BB304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:BC304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:BD304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:BE304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:BF304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:BG304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla)^0.5)-SUM($L304:BH304),(Input!$L$160*(1+rvanilla)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:M305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:N305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:O305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:P305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:Q305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:R305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:S305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:T305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:U305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:V305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:W305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:X305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:Y305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:Z305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AA305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AB305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AC305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AD305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AE305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AF305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AG305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AH305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AI305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AJ305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AK305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AL305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AM305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AN305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AO305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AP305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AQ305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AR305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AS305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AT305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AU305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AV305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AW305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AX305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AY305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:AZ305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:BA305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:BB305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:BC305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:BD305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:BE305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:BF305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:BG305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla)^0.5)-SUM($M305:BH305),(Input!$M$160*(1+rvanilla)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:N306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:O306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:P306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:Q306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:R306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:S306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:T306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:U306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:V306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:W306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:X306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:Y306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:Z306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AA306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AB306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AC306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AD306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AE306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AF306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AG306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AH306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AI306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AJ306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AK306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AL306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AM306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AN306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AO306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AP306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AQ306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AR306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AS306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AT306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AU306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AV306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AW306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AX306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AY306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:AZ306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:BA306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:BB306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:BC306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:BD306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:BE306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:BF306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:BG306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla)^0.5)-SUM($N306:BH306),(Input!$N$160*(1+rvanilla)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:O307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:P307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:Q307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:R307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:S307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:T307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:U307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:V307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:W307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:X307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:Y307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:Z307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AA307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AB307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AC307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AD307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AE307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AF307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AG307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AH307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AI307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AJ307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AK307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AL307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AM307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AN307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AO307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AP307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AQ307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AR307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AS307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AT307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AU307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AV307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AW307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AX307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AY307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:AZ307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:BA307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:BB307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:BC307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:BD307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:BE307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:BF307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:BG307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla)^0.5)-SUM($O307:BH307),(Input!$O$160*(1+rvanilla)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:P308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:Q308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:R308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:S308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:T308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:U308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:V308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:W308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:X308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:Y308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:Z308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AA308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AB308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AC308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AD308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AE308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AF308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AG308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AH308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AI308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AJ308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AK308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AL308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AM308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AN308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AO308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AP308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AQ308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AR308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AS308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AT308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AU308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AV308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AW308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AX308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AY308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:AZ308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:BA308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:BB308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:BC308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:BD308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:BE308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:BF308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:BG308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E308),(Input!$P$160*(1+rvanilla)^0.5)-SUM($P308:BH308),(Input!$P$160*(1+rvanilla)^0.5)/A18stdlife))","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"SUM(G297:G308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM297:AM308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C322","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A19remlife,A19value-SUM($F310:F310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(H$3>A19remlife,A19value-SUM($F310:G310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(I$3>A19remlife,A19value-SUM($F310:H310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(J$3>A19remlife,A19value-SUM($F310:I310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(K$3>A19remlife,A19value-SUM($F310:J310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(L$3>A19remlife,A19value-SUM($F310:K310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(M$3>A19remlife,A19value-SUM($F310:L310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(N$3>A19remlife,A19value-SUM($F310:M310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(O$3>A19remlife,A19value-SUM($F310:N310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(P$3>A19remlife,A19value-SUM($F310:O310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(Q$3>A19remlife,A19value-SUM($F310:P310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(R$3>A19remlife,A19value-SUM($F310:Q310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(S$3>A19remlife,A19value-SUM($F310:R310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(T$3>A19remlife,A19value-SUM($F310:S310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(U$3>A19remlife,A19value-SUM($F310:T310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(V$3>A19remlife,A19value-SUM($F310:U310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(W$3>A19remlife,A19value-SUM($F310:V310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(X$3>A19remlife,A19value-SUM($F310:W310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(Y$3>A19remlife,A19value-SUM($F310:X310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(Z$3>A19remlife,A19value-SUM($F310:Y310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AA$3>A19remlife,A19value-SUM($F310:Z310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AB$3>A19remlife,A19value-SUM($F310:AA310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AC$3>A19remlife,A19value-SUM($F310:AB310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AD$3>A19remlife,A19value-SUM($F310:AC310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AE$3>A19remlife,A19value-SUM($F310:AD310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AF$3>A19remlife,A19value-SUM($F310:AE310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AG$3>A19remlife,A19value-SUM($F310:AF310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AH$3>A19remlife,A19value-SUM($F310:AG310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AI$3>A19remlife,A19value-SUM($F310:AH310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AJ$3>A19remlife,A19value-SUM($F310:AI310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AK$3>A19remlife,A19value-SUM($F310:AJ310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AL$3>A19remlife,A19value-SUM($F310:AK310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AM$3>A19remlife,A19value-SUM($F310:AL310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AN$3>A19remlife,A19value-SUM($F310:AM310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AO$3>A19remlife,A19value-SUM($F310:AN310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AP$3>A19remlife,A19value-SUM($F310:AO310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AQ$3>A19remlife,A19value-SUM($F310:AP310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AR$3>A19remlife,A19value-SUM($F310:AQ310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AS$3>A19remlife,A19value-SUM($F310:AR310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AT$3>A19remlife,A19value-SUM($F310:AS310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AU$3>A19remlife,A19value-SUM($F310:AT310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AV$3>A19remlife,A19value-SUM($F310:AU310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AW$3>A19remlife,A19value-SUM($F310:AV310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AX$3>A19remlife,A19value-SUM($F310:AW310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AY$3>A19remlife,A19value-SUM($F310:AX310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(AZ$3>A19remlife,A19value-SUM($F310:AY310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(BA$3>A19remlife,A19value-SUM($F310:AZ310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(BB$3>A19remlife,A19value-SUM($F310:BA310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(BC$3>A19remlife,A19value-SUM($F310:BB310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(BD$3>A19remlife,A19value-SUM($F310:BC310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(BE$3>A19remlife,A19value-SUM($F310:BD310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(BF$3>A19remlife,A19value-SUM($F310:BE310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(BG$3>A19remlife,A19value-SUM($F310:BF310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(BH$3>A19remlife,A19value-SUM($F310:BG310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(BI$3>A19remlife,A19value-SUM($F310:BH310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(H$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:G312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(I$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:H312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:I312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:J312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:K312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:L312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:M312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:N312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:O312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:P312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:Q312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:R312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:S312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:T312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:U312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:V312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:W312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:X312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:Y312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:Z312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AA312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AB312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AC312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AD312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AE312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AF312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AG312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AH312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AI312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AJ312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AK312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AL312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AM312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AN312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AO312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AP312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AQ312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AR312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AS312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AT312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AU312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AV312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AW312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AX312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AY312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:AZ312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:BA312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:BB312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:BC312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:BD312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:BE312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:BF312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:BG312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla)^0.5)-SUM($G312:BH312),(Input!$G$161*(1+rvanilla)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(I$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:H313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:I313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:J313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:K313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:L313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:M313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:N313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:O313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:P313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:Q313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:R313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:S313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:T313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:U313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:V313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:W313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:X313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:Y313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:Z313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AA313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AB313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AC313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AD313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AE313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AF313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AG313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AH313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AI313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AJ313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AK313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AL313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AM313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AN313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AO313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AP313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AQ313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AR313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AS313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AT313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AU313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AV313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AW313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AX313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AY313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:AZ313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:BA313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:BB313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:BC313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:BD313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:BE313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:BF313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:BG313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla)^0.5)-SUM($H313:BH313),(Input!$H$161*(1+rvanilla)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:I314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:J314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:K314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:L314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:M314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:N314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:O314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:P314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:Q314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:R314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:S314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:T314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:U314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:V314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:W314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:X314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:Y314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:Z314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AA314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AB314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AC314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AD314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AE314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AF314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AG314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AH314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AI314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AJ314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AK314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AL314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AM314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AN314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AO314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AP314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AQ314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AR314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AS314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AT314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AU314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AV314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AW314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AX314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AY314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:AZ314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:BA314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:BB314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:BC314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:BD314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:BE314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:BF314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:BG314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla)^0.5)-SUM($I314:BH314),(Input!$I$161*(1+rvanilla)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:J315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:K315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:L315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:M315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:N315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:O315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:P315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:Q315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:R315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:S315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:T315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:U315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:V315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:W315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:X315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:Y315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:Z315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AA315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AB315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AC315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AD315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AE315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AF315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AG315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AH315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AI315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AJ315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AK315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AL315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AM315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AN315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AO315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AP315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AQ315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AR315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AS315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AT315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AU315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AV315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AW315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AX315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AY315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:AZ315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:BA315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:BB315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:BC315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:BD315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:BE315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:BF315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:BG315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla)^0.5)-SUM($J315:BH315),(Input!$J$161*(1+rvanilla)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:K316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:L316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:M316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:N316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:O316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:P316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:Q316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:R316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:S316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:T316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:U316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:V316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:W316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:X316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:Y316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:Z316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AA316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AB316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AC316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AD316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AE316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AF316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AG316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AH316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AI316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AJ316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AK316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AL316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AM316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AN316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AO316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AP316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AQ316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AR316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AS316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AT316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AU316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AV316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AW316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AX316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AY316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:AZ316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:BA316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:BB316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:BC316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:BD316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:BE316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:BF316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:BG316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla)^0.5)-SUM($K316:BH316),(Input!$K$161*(1+rvanilla)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:L317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:M317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:N317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:O317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:P317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:Q317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:R317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:S317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:T317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:U317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:V317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:W317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:X317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:Y317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:Z317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AA317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AB317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AC317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AD317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AE317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AF317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AG317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AH317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AI317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AJ317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AK317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AL317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AM317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AN317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AO317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AP317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AQ317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AR317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AS317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AT317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AU317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AV317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AW317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AX317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AY317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:AZ317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:BA317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:BB317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:BC317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:BD317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:BE317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:BF317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:BG317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla)^0.5)-SUM($L317:BH317),(Input!$L$161*(1+rvanilla)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:M318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:N318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:O318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:P318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:Q318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:R318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:S318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:T318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:U318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:V318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:W318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:X318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:Y318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:Z318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AA318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AB318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AC318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AD318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AE318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AF318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AG318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AH318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AI318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AJ318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AK318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AL318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AM318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AN318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AO318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AP318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AQ318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AR318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AS318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AT318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AU318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AV318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AW318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AX318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AY318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:AZ318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:BA318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:BB318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:BC318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:BD318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:BE318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:BF318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:BG318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla)^0.5)-SUM($M318:BH318),(Input!$M$161*(1+rvanilla)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:N319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:O319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:P319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:Q319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:R319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:S319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:T319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:U319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:V319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:W319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:X319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:Y319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:Z319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AA319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AB319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AC319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AD319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AE319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AF319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AG319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AH319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AI319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AJ319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AK319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AL319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AM319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AN319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AO319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AP319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AQ319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AR319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AS319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AT319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AU319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AV319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AW319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AX319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AY319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:AZ319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:BA319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:BB319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:BC319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:BD319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:BE319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:BF319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:BG319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla)^0.5)-SUM($N319:BH319),(Input!$N$161*(1+rvanilla)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:O320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:P320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:Q320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:R320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:S320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:T320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:U320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:V320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:W320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:X320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:Y320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:Z320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AA320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AB320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AC320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AD320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AE320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AF320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AG320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AH320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AI320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AJ320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AK320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AL320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AM320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AN320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AO320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AP320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AQ320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AR320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AS320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AT320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AU320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AV320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AW320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AX320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AY320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:AZ320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:BA320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:BB320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:BC320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:BD320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:BE320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:BF320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:BG320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla)^0.5)-SUM($O320:BH320),(Input!$O$161*(1+rvanilla)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:P321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:Q321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:R321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:S321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:T321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:U321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:V321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:W321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:X321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:Y321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:Z321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AA321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AB321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AC321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AD321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AE321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AF321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AG321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AH321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AI321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AJ321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AK321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AL321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AM321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AN321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AO321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AP321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AQ321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AR321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AS321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AT321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AU321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AV321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AW321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AX321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AY321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:AZ321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:BA321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:BB321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:BC321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:BD321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:BE321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:BF321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:BG321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E321),(Input!$P$161*(1+rvanilla)^0.5)-SUM($P321:BH321),(Input!$P$161*(1+rvanilla)^0.5)/A19stdlife))","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"SUM(G310:G321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM310:AM321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C335","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A20remlife,A20value-SUM($F323:F323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(H$3>A20remlife,A20value-SUM($F323:G323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(I$3>A20remlife,A20value-SUM($F323:H323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(J$3>A20remlife,A20value-SUM($F323:I323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(K$3>A20remlife,A20value-SUM($F323:J323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(L$3>A20remlife,A20value-SUM($F323:K323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(M$3>A20remlife,A20value-SUM($F323:L323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(N$3>A20remlife,A20value-SUM($F323:M323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(O$3>A20remlife,A20value-SUM($F323:N323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(P$3>A20remlife,A20value-SUM($F323:O323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(Q$3>A20remlife,A20value-SUM($F323:P323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(R$3>A20remlife,A20value-SUM($F323:Q323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(S$3>A20remlife,A20value-SUM($F323:R323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(T$3>A20remlife,A20value-SUM($F323:S323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(U$3>A20remlife,A20value-SUM($F323:T323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(V$3>A20remlife,A20value-SUM($F323:U323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(W$3>A20remlife,A20value-SUM($F323:V323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(X$3>A20remlife,A20value-SUM($F323:W323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(Y$3>A20remlife,A20value-SUM($F323:X323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(Z$3>A20remlife,A20value-SUM($F323:Y323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AA$3>A20remlife,A20value-SUM($F323:Z323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AB$3>A20remlife,A20value-SUM($F323:AA323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AC$3>A20remlife,A20value-SUM($F323:AB323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AD$3>A20remlife,A20value-SUM($F323:AC323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AE$3>A20remlife,A20value-SUM($F323:AD323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AF$3>A20remlife,A20value-SUM($F323:AE323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AG$3>A20remlife,A20value-SUM($F323:AF323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AH$3>A20remlife,A20value-SUM($F323:AG323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AI$3>A20remlife,A20value-SUM($F323:AH323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AJ$3>A20remlife,A20value-SUM($F323:AI323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AK$3>A20remlife,A20value-SUM($F323:AJ323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AL$3>A20remlife,A20value-SUM($F323:AK323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AM$3>A20remlife,A20value-SUM($F323:AL323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AN$3>A20remlife,A20value-SUM($F323:AM323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AO$3>A20remlife,A20value-SUM($F323:AN323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AP$3>A20remlife,A20value-SUM($F323:AO323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AQ$3>A20remlife,A20value-SUM($F323:AP323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AR$3>A20remlife,A20value-SUM($F323:AQ323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AS$3>A20remlife,A20value-SUM($F323:AR323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AT$3>A20remlife,A20value-SUM($F323:AS323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AU$3>A20remlife,A20value-SUM($F323:AT323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AV$3>A20remlife,A20value-SUM($F323:AU323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AW$3>A20remlife,A20value-SUM($F323:AV323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AX$3>A20remlife,A20value-SUM($F323:AW323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AY$3>A20remlife,A20value-SUM($F323:AX323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(AZ$3>A20remlife,A20value-SUM($F323:AY323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(BA$3>A20remlife,A20value-SUM($F323:AZ323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(BB$3>A20remlife,A20value-SUM($F323:BA323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(BC$3>A20remlife,A20value-SUM($F323:BB323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(BD$3>A20remlife,A20value-SUM($F323:BC323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(BE$3>A20remlife,A20value-SUM($F323:BD323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(BF$3>A20remlife,A20value-SUM($F323:BE323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(BG$3>A20remlife,A20value-SUM($F323:BF323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(BH$3>A20remlife,A20value-SUM($F323:BG323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(BI$3>A20remlife,A20value-SUM($F323:BH323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(H$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:G325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(I$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:H325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:I325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:J325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:K325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:L325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:M325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:N325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:O325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:P325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:Q325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:R325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:S325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:T325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:U325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:V325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:W325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:X325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:Y325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:Z325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AA325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AB325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AC325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AD325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AE325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AF325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AG325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AH325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AI325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AJ325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AK325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AL325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AM325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AN325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AO325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AP325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AQ325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AR325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AS325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AT325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AU325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AV325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AW325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AX325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AY325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:AZ325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:BA325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:BB325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:BC325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:BD325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:BE325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:BF325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:BG325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla)^0.5)-SUM($G325:BH325),(Input!$G$162*(1+rvanilla)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(I$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:H326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:I326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:J326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:K326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:L326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:M326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:N326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:O326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:P326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:Q326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:R326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:S326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:T326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:U326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:V326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:W326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:X326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:Y326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:Z326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AA326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AB326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AC326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AD326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AE326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AF326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AG326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AH326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AI326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AJ326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AK326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AL326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AM326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AN326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AO326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AP326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AQ326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AR326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AS326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AT326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AU326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AV326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AW326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AX326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AY326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:AZ326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:BA326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:BB326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:BC326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:BD326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:BE326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:BF326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:BG326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla)^0.5)-SUM($H326:BH326),(Input!$H$162*(1+rvanilla)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:I327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:J327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:K327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:L327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:M327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:N327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:O327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:P327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:Q327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:R327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:S327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:T327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:U327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:V327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:W327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:X327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:Y327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:Z327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AA327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AB327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AC327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AD327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AE327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AF327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AG327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AH327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AI327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AJ327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AK327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AL327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AM327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AN327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AO327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AP327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AQ327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AR327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AS327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AT327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AU327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AV327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AW327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AX327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AY327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:AZ327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:BA327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:BB327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:BC327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:BD327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:BE327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:BF327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:BG327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla)^0.5)-SUM($I327:BH327),(Input!$I$162*(1+rvanilla)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:J328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:K328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:L328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:M328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:N328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:O328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:P328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:Q328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:R328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:S328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:T328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:U328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:V328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:W328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:X328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:Y328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:Z328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AA328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AB328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AC328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AD328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AE328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AF328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AG328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AH328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AI328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AJ328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AK328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AL328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AM328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AN328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AO328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AP328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AQ328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AR328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AS328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AT328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AU328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AV328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AW328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AX328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AY328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:AZ328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:BA328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:BB328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:BC328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:BD328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:BE328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:BF328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:BG328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla)^0.5)-SUM($J328:BH328),(Input!$J$162*(1+rvanilla)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:K329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:L329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:M329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:N329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:O329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:P329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:Q329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:R329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:S329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:T329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:U329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:V329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:W329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:X329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:Y329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:Z329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AA329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AB329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AC329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AD329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AE329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AF329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AG329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AH329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AI329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AJ329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AK329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AL329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AM329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AN329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AO329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AP329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AQ329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AR329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AS329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AT329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AU329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AV329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AW329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AX329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AY329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:AZ329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:BA329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:BB329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:BC329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:BD329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:BE329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:BF329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:BG329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla)^0.5)-SUM($K329:BH329),(Input!$K$162*(1+rvanilla)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:L330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:M330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:N330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:O330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:P330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:Q330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:R330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:S330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:T330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:U330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:V330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:W330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:X330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:Y330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:Z330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AA330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AB330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AC330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AD330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AE330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AF330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AG330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AH330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AI330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AJ330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AK330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AL330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AM330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AN330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AO330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AP330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AQ330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AR330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AS330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AT330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AU330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AV330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AW330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AX330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AY330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:AZ330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:BA330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:BB330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:BC330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:BD330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:BE330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:BF330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:BG330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla)^0.5)-SUM($L330:BH330),(Input!$L$162*(1+rvanilla)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:M331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:N331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:O331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:P331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:Q331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:R331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:S331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:T331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:U331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:V331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:W331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:X331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:Y331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:Z331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AA331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AB331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AC331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AD331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AE331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AF331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AG331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AH331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AI331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AJ331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AK331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AL331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AM331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AN331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AO331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AP331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AQ331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AR331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AS331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AT331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AU331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AV331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AW331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AX331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AY331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:AZ331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:BA331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:BB331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:BC331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:BD331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:BE331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:BF331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:BG331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla)^0.5)-SUM($M331:BH331),(Input!$M$162*(1+rvanilla)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:N332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:O332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:P332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:Q332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:R332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:S332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:T332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:U332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:V332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:W332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:X332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:Y332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:Z332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AA332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AB332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AC332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AD332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AE332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AF332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AG332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AH332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AI332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AJ332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AK332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AL332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AM332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AN332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AO332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AP332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AQ332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AR332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AS332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AT332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AU332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AV332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AW332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AX332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AY332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:AZ332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:BA332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:BB332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:BC332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:BD332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:BE332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:BF332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:BG332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla)^0.5)-SUM($N332:BH332),(Input!$N$162*(1+rvanilla)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:O333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:P333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:Q333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:R333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:S333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:T333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:U333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:V333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:W333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:X333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:Y333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:Z333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AA333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AB333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AC333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AD333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AE333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AF333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AG333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AH333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AI333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AJ333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AK333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AL333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AM333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AN333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AO333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AP333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AQ333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AR333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AS333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AT333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AU333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AV333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AW333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AX333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AY333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:AZ333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:BA333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:BB333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:BC333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:BD333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:BE333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:BF333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:BG333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla)^0.5)-SUM($O333:BH333),(Input!$O$162*(1+rvanilla)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:P334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:Q334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:R334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:S334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:T334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:U334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:V334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:W334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:X334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:Y334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:Z334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AA334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AB334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AC334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AD334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AE334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AF334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AG334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AH334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AI334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AJ334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AK334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AL334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AM334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AN334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AO334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AP334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AQ334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AR334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AS334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AT334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AU334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AV334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AW334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AX334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AY334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:AZ334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:BA334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:BB334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:BC334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:BD334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:BE334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:BF334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:BG334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E334),(Input!$P$162*(1+rvanilla)^0.5)-SUM($P334:BH334),(Input!$P$162*(1+rvanilla)^0.5)/A20stdlife))","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"SUM(G323:G334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM323:AM334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C348","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A21remlife,A21value-SUM($F336:F336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(H$3>A21remlife,A21value-SUM($F336:G336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(I$3>A21remlife,A21value-SUM($F336:H336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(J$3>A21remlife,A21value-SUM($F336:I336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(K$3>A21remlife,A21value-SUM($F336:J336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(L$3>A21remlife,A21value-SUM($F336:K336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(M$3>A21remlife,A21value-SUM($F336:L336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(N$3>A21remlife,A21value-SUM($F336:M336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(O$3>A21remlife,A21value-SUM($F336:N336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(P$3>A21remlife,A21value-SUM($F336:O336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(Q$3>A21remlife,A21value-SUM($F336:P336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(R$3>A21remlife,A21value-SUM($F336:Q336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(S$3>A21remlife,A21value-SUM($F336:R336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(T$3>A21remlife,A21value-SUM($F336:S336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(U$3>A21remlife,A21value-SUM($F336:T336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(V$3>A21remlife,A21value-SUM($F336:U336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(W$3>A21remlife,A21value-SUM($F336:V336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(X$3>A21remlife,A21value-SUM($F336:W336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(Y$3>A21remlife,A21value-SUM($F336:X336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(Z$3>A21remlife,A21value-SUM($F336:Y336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AA$3>A21remlife,A21value-SUM($F336:Z336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AB$3>A21remlife,A21value-SUM($F336:AA336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AC$3>A21remlife,A21value-SUM($F336:AB336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AD$3>A21remlife,A21value-SUM($F336:AC336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AE$3>A21remlife,A21value-SUM($F336:AD336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AF$3>A21remlife,A21value-SUM($F336:AE336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AG$3>A21remlife,A21value-SUM($F336:AF336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AH$3>A21remlife,A21value-SUM($F336:AG336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AI$3>A21remlife,A21value-SUM($F336:AH336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AJ$3>A21remlife,A21value-SUM($F336:AI336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AK$3>A21remlife,A21value-SUM($F336:AJ336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AL$3>A21remlife,A21value-SUM($F336:AK336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AM$3>A21remlife,A21value-SUM($F336:AL336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AN$3>A21remlife,A21value-SUM($F336:AM336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AO$3>A21remlife,A21value-SUM($F336:AN336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AP$3>A21remlife,A21value-SUM($F336:AO336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AQ$3>A21remlife,A21value-SUM($F336:AP336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AR$3>A21remlife,A21value-SUM($F336:AQ336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AS$3>A21remlife,A21value-SUM($F336:AR336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AT$3>A21remlife,A21value-SUM($F336:AS336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AU$3>A21remlife,A21value-SUM($F336:AT336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AV$3>A21remlife,A21value-SUM($F336:AU336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AW$3>A21remlife,A21value-SUM($F336:AV336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AX$3>A21remlife,A21value-SUM($F336:AW336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AY$3>A21remlife,A21value-SUM($F336:AX336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(AZ$3>A21remlife,A21value-SUM($F336:AY336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(BA$3>A21remlife,A21value-SUM($F336:AZ336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(BB$3>A21remlife,A21value-SUM($F336:BA336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(BC$3>A21remlife,A21value-SUM($F336:BB336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(BD$3>A21remlife,A21value-SUM($F336:BC336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(BE$3>A21remlife,A21value-SUM($F336:BD336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(BF$3>A21remlife,A21value-SUM($F336:BE336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(BG$3>A21remlife,A21value-SUM($F336:BF336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(BH$3>A21remlife,A21value-SUM($F336:BG336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(BI$3>A21remlife,A21value-SUM($F336:BH336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(H$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:G338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(I$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:H338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:I338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:J338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:K338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:L338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:M338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:N338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:O338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:P338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:Q338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:R338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:S338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:T338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:U338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:V338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:W338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:X338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:Y338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:Z338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AA338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AB338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AC338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AD338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AE338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AF338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AG338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AH338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AI338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AJ338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AK338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AL338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AM338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AN338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AO338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AP338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AQ338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AR338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AS338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AT338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AU338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AV338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AW338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AX338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AY338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:AZ338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:BA338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:BB338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:BC338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:BD338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:BE338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:BF338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:BG338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla)^0.5)-SUM($G338:BH338),(Input!$G$163*(1+rvanilla)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(I$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:H339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:I339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:J339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:K339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:L339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:M339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:N339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:O339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:P339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:Q339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:R339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:S339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:T339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:U339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:V339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:W339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:X339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:Y339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:Z339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AA339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AB339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AC339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AD339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AE339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AF339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AG339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AH339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AI339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AJ339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AK339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AL339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AM339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AN339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AO339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AP339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AQ339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AR339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AS339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AT339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AU339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AV339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AW339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AX339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AY339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:AZ339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:BA339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:BB339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:BC339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:BD339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:BE339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:BF339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:BG339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla)^0.5)-SUM($H339:BH339),(Input!$H$163*(1+rvanilla)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:I340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:J340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:K340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:L340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:M340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:N340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:O340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:P340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:Q340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:R340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:S340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:T340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:U340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:V340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:W340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:X340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:Y340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:Z340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AA340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AB340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AC340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AD340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AE340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AF340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AG340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AH340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AI340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AJ340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AK340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AL340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AM340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AN340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AO340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AP340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AQ340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AR340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AS340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AT340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AU340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AV340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AW340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AX340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AY340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:AZ340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:BA340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:BB340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:BC340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:BD340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:BE340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:BF340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:BG340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla)^0.5)-SUM($I340:BH340),(Input!$I$163*(1+rvanilla)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:J341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:K341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:L341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:M341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:N341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:O341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:P341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:Q341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:R341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:S341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:T341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:U341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:V341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:W341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:X341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:Y341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:Z341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AA341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AB341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AC341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AD341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AE341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AF341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AG341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AH341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AI341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AJ341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AK341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AL341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AM341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AN341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AO341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AP341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AQ341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AR341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AS341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AT341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AU341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AV341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AW341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AX341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AY341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:AZ341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:BA341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:BB341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:BC341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:BD341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:BE341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:BF341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:BG341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla)^0.5)-SUM($J341:BH341),(Input!$J$163*(1+rvanilla)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:K342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:L342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:M342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:N342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:O342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:P342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:Q342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:R342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:S342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:T342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:U342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:V342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:W342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:X342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:Y342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:Z342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AA342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AB342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AC342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AD342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AE342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AF342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AG342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AH342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AI342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AJ342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AK342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AL342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AM342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AN342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AO342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AP342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AQ342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AR342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AS342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AT342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AU342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AV342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AW342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AX342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AY342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:AZ342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:BA342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:BB342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:BC342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:BD342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:BE342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:BF342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:BG342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla)^0.5)-SUM($K342:BH342),(Input!$K$163*(1+rvanilla)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:L343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:M343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:N343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:O343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:P343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:Q343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:R343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:S343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:T343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:U343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:V343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:W343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:X343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:Y343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:Z343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AA343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AB343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AC343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AD343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AE343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AF343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AG343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AH343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AI343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AJ343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AK343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AL343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AM343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AN343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AO343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AP343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AQ343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AR343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AS343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AT343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AU343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AV343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AW343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AX343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AY343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:AZ343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:BA343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:BB343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:BC343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:BD343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:BE343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:BF343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:BG343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla)^0.5)-SUM($L343:BH343),(Input!$L$163*(1+rvanilla)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:M344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:N344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:O344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:P344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:Q344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:R344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:S344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:T344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:U344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:V344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:W344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:X344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:Y344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:Z344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AA344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AB344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AC344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AD344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AE344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AF344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AG344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AH344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AI344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AJ344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AK344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AL344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AM344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AN344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AO344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AP344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AQ344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AR344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AS344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AT344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AU344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AV344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AW344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AX344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AY344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:AZ344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:BA344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:BB344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:BC344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:BD344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:BE344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:BF344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:BG344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla)^0.5)-SUM($M344:BH344),(Input!$M$163*(1+rvanilla)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:N345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:O345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:P345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:Q345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:R345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:S345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:T345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:U345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:V345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:W345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:X345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:Y345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:Z345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AA345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AB345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AC345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AD345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AE345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AF345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AG345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AH345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AI345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AJ345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AK345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AL345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AM345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AN345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AO345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AP345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AQ345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AR345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AS345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AT345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AU345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AV345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AW345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AX345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AY345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:AZ345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:BA345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:BB345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:BC345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:BD345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:BE345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:BF345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:BG345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla)^0.5)-SUM($N345:BH345),(Input!$N$163*(1+rvanilla)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:O346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:P346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:Q346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:R346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:S346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:T346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:U346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:V346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:W346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:X346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:Y346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:Z346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AA346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AB346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AC346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AD346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AE346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AF346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AG346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AH346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AI346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AJ346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AK346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AL346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AM346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AN346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AO346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AP346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AQ346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AR346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AS346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AT346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AU346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AV346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AW346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AX346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AY346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:AZ346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:BA346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:BB346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:BC346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:BD346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:BE346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:BF346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:BG346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla)^0.5)-SUM($O346:BH346),(Input!$O$163*(1+rvanilla)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:P347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:Q347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:R347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:S347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:T347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:U347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:V347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:W347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:X347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:Y347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:Z347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AA347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AB347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AC347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AD347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AE347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AF347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AG347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AH347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AI347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AJ347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AK347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AL347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AM347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AN347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AO347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AP347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AQ347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AR347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AS347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AT347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AU347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AV347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AW347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AX347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AY347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:AZ347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:BA347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:BB347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:BC347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:BD347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:BE347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:BF347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:BG347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E347),(Input!$P$163*(1+rvanilla)^0.5)-SUM($P347:BH347),(Input!$P$163*(1+rvanilla)^0.5)/A21stdlife))","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"SUM(G336:G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM336:AM347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C361","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A22remlife,A22value-SUM($F349:F349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(H$3>A22remlife,A22value-SUM($F349:G349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(I$3>A22remlife,A22value-SUM($F349:H349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(J$3>A22remlife,A22value-SUM($F349:I349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(K$3>A22remlife,A22value-SUM($F349:J349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(L$3>A22remlife,A22value-SUM($F349:K349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(M$3>A22remlife,A22value-SUM($F349:L349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(N$3>A22remlife,A22value-SUM($F349:M349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(O$3>A22remlife,A22value-SUM($F349:N349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(P$3>A22remlife,A22value-SUM($F349:O349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(Q$3>A22remlife,A22value-SUM($F349:P349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(R$3>A22remlife,A22value-SUM($F349:Q349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(S$3>A22remlife,A22value-SUM($F349:R349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(T$3>A22remlife,A22value-SUM($F349:S349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(U$3>A22remlife,A22value-SUM($F349:T349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(V$3>A22remlife,A22value-SUM($F349:U349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(W$3>A22remlife,A22value-SUM($F349:V349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(X$3>A22remlife,A22value-SUM($F349:W349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(Y$3>A22remlife,A22value-SUM($F349:X349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(Z$3>A22remlife,A22value-SUM($F349:Y349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AA$3>A22remlife,A22value-SUM($F349:Z349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AB$3>A22remlife,A22value-SUM($F349:AA349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AC$3>A22remlife,A22value-SUM($F349:AB349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AD$3>A22remlife,A22value-SUM($F349:AC349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AE$3>A22remlife,A22value-SUM($F349:AD349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AF$3>A22remlife,A22value-SUM($F349:AE349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AG$3>A22remlife,A22value-SUM($F349:AF349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AH$3>A22remlife,A22value-SUM($F349:AG349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AI$3>A22remlife,A22value-SUM($F349:AH349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AJ$3>A22remlife,A22value-SUM($F349:AI349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AK$3>A22remlife,A22value-SUM($F349:AJ349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AL$3>A22remlife,A22value-SUM($F349:AK349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AM$3>A22remlife,A22value-SUM($F349:AL349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AN$3>A22remlife,A22value-SUM($F349:AM349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AO$3>A22remlife,A22value-SUM($F349:AN349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AP$3>A22remlife,A22value-SUM($F349:AO349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AQ$3>A22remlife,A22value-SUM($F349:AP349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AR$3>A22remlife,A22value-SUM($F349:AQ349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AS$3>A22remlife,A22value-SUM($F349:AR349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AT$3>A22remlife,A22value-SUM($F349:AS349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AU$3>A22remlife,A22value-SUM($F349:AT349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AV$3>A22remlife,A22value-SUM($F349:AU349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AW$3>A22remlife,A22value-SUM($F349:AV349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AX$3>A22remlife,A22value-SUM($F349:AW349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AY$3>A22remlife,A22value-SUM($F349:AX349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(AZ$3>A22remlife,A22value-SUM($F349:AY349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(BA$3>A22remlife,A22value-SUM($F349:AZ349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(BB$3>A22remlife,A22value-SUM($F349:BA349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(BC$3>A22remlife,A22value-SUM($F349:BB349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(BD$3>A22remlife,A22value-SUM($F349:BC349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(BE$3>A22remlife,A22value-SUM($F349:BD349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(BF$3>A22remlife,A22value-SUM($F349:BE349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(BG$3>A22remlife,A22value-SUM($F349:BF349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(BH$3>A22remlife,A22value-SUM($F349:BG349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(BI$3>A22remlife,A22value-SUM($F349:BH349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(H$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:G351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(I$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:H351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:I351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:J351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:K351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:L351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:M351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:N351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:O351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:P351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:Q351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:R351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:S351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:T351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:U351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:V351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:W351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:X351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:Y351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:Z351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AA351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AB351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AC351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AD351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AE351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AF351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AG351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AH351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AI351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AJ351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AK351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AL351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AM351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AN351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AO351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AP351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AQ351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AR351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AS351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AT351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AU351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AV351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AW351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AX351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AY351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:AZ351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:BA351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:BB351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:BC351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:BD351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:BE351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:BF351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:BG351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla)^0.5)-SUM($G351:BH351),(Input!$G$164*(1+rvanilla)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(I$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:H352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:I352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:J352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:K352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:L352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:M352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:N352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:O352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:P352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:Q352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:R352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:S352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:T352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:U352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:V352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:W352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:X352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:Y352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:Z352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AA352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AB352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AC352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AD352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AE352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AF352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AG352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AH352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AI352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AJ352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AK352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AL352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AM352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AN352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AO352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AP352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AQ352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AR352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AS352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AT352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AU352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AV352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AW352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AX352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AY352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:AZ352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:BA352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:BB352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:BC352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:BD352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:BE352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:BF352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:BG352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla)^0.5)-SUM($H352:BH352),(Input!$H$164*(1+rvanilla)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:I353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:J353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:K353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:L353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:M353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:N353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:O353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:P353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:Q353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:R353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:S353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:T353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:U353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:V353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:W353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:X353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:Y353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:Z353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AA353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AB353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AC353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AD353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AE353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AF353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AG353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AH353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AI353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AJ353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AK353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AL353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AM353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AN353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AO353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AP353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AQ353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AR353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AS353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AT353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AU353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AV353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AW353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AX353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AY353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:AZ353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:BA353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:BB353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:BC353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:BD353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:BE353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:BF353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:BG353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla)^0.5)-SUM($I353:BH353),(Input!$I$164*(1+rvanilla)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:J354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:K354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:L354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:M354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:N354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:O354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:P354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:Q354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:R354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:S354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:T354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:U354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:V354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:W354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:X354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:Y354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:Z354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AA354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AB354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AC354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AD354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AE354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AF354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AG354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AH354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AI354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AJ354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AK354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AL354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AM354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AN354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AO354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AP354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AQ354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AR354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AS354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AT354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AU354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AV354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AW354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AX354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AY354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:AZ354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:BA354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:BB354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:BC354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:BD354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:BE354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:BF354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:BG354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla)^0.5)-SUM($J354:BH354),(Input!$J$164*(1+rvanilla)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:K355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:L355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:M355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:N355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:O355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:P355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:Q355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:R355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:S355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:T355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:U355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:V355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:W355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:X355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:Y355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:Z355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AA355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AB355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AC355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AD355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AE355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AF355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AG355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AH355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AI355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AJ355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AK355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AL355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AM355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AN355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AO355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AP355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AQ355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AR355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AS355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AT355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AU355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AV355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AW355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AX355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AY355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:AZ355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:BA355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:BB355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:BC355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:BD355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:BE355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:BF355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:BG355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla)^0.5)-SUM($K355:BH355),(Input!$K$164*(1+rvanilla)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:L356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:M356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:N356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:O356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:P356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:Q356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:R356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:S356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:T356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:U356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:V356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:W356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:X356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:Y356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:Z356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AA356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AB356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AC356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AD356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AE356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AF356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AG356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AH356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AI356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AJ356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AK356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AL356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AM356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AN356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AO356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AP356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AQ356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AR356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AS356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AT356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AU356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AV356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AW356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AX356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AY356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:AZ356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:BA356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:BB356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:BC356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:BD356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:BE356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:BF356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:BG356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla)^0.5)-SUM($L356:BH356),(Input!$L$164*(1+rvanilla)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:M357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:N357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:O357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:P357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:Q357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:R357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:S357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:T357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:U357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:V357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:W357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:X357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:Y357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:Z357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AA357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AB357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AC357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AD357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AE357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AF357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AG357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AH357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AI357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AJ357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AK357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AL357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AM357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AN357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AO357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AP357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AQ357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AR357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AS357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AT357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AU357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AV357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AW357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AX357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AY357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:AZ357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:BA357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:BB357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:BC357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:BD357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:BE357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:BF357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:BG357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla)^0.5)-SUM($M357:BH357),(Input!$M$164*(1+rvanilla)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:N358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:O358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:P358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:Q358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:R358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:S358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:T358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:U358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:V358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:W358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:X358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:Y358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:Z358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AA358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AB358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AC358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AD358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AE358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AF358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AG358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AH358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AI358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AJ358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AK358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AL358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AM358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AN358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AO358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AP358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AQ358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AR358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AS358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AT358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AU358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AV358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AW358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AX358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AY358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:AZ358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:BA358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:BB358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:BC358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:BD358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:BE358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:BF358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:BG358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla)^0.5)-SUM($N358:BH358),(Input!$N$164*(1+rvanilla)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:O359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:P359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:Q359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:R359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:S359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:T359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:U359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:V359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:W359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:X359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:Y359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:Z359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AA359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AB359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AC359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AD359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AE359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AF359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AG359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AH359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AI359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AJ359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AK359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AL359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AM359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AN359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AO359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AP359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AQ359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AR359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AS359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AT359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AU359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AV359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AW359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AX359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AY359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:AZ359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:BA359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:BB359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:BC359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:BD359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:BE359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:BF359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:BG359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla)^0.5)-SUM($O359:BH359),(Input!$O$164*(1+rvanilla)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:P360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:Q360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:R360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:S360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:T360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:U360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:V360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:W360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:X360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:Y360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:Z360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AA360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AB360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AC360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AD360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AE360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AF360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AG360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AH360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AI360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AJ360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AK360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AL360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AM360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AN360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AO360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AP360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AQ360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AR360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AS360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AT360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AU360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AV360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AW360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AX360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AY360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:AZ360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:BA360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:BB360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:BC360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:BD360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:BE360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:BF360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:BG360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E360),(Input!$P$164*(1+rvanilla)^0.5)-SUM($P360:BH360),(Input!$P$164*(1+rvanilla)^0.5)/A22stdlife))","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"SUM(G349:G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM349:AM360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C374","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A23remlife,A23value-SUM($F362:F362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(H$3>A23remlife,A23value-SUM($F362:G362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(I$3>A23remlife,A23value-SUM($F362:H362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(J$3>A23remlife,A23value-SUM($F362:I362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(K$3>A23remlife,A23value-SUM($F362:J362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(L$3>A23remlife,A23value-SUM($F362:K362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(M$3>A23remlife,A23value-SUM($F362:L362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(N$3>A23remlife,A23value-SUM($F362:M362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(O$3>A23remlife,A23value-SUM($F362:N362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(P$3>A23remlife,A23value-SUM($F362:O362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(Q$3>A23remlife,A23value-SUM($F362:P362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(R$3>A23remlife,A23value-SUM($F362:Q362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(S$3>A23remlife,A23value-SUM($F362:R362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(T$3>A23remlife,A23value-SUM($F362:S362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(U$3>A23remlife,A23value-SUM($F362:T362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(V$3>A23remlife,A23value-SUM($F362:U362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(W$3>A23remlife,A23value-SUM($F362:V362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(X$3>A23remlife,A23value-SUM($F362:W362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(Y$3>A23remlife,A23value-SUM($F362:X362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(Z$3>A23remlife,A23value-SUM($F362:Y362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AA$3>A23remlife,A23value-SUM($F362:Z362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AB$3>A23remlife,A23value-SUM($F362:AA362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AC$3>A23remlife,A23value-SUM($F362:AB362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AD$3>A23remlife,A23value-SUM($F362:AC362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AE$3>A23remlife,A23value-SUM($F362:AD362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AF$3>A23remlife,A23value-SUM($F362:AE362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AG$3>A23remlife,A23value-SUM($F362:AF362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AH$3>A23remlife,A23value-SUM($F362:AG362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AI$3>A23remlife,A23value-SUM($F362:AH362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AJ$3>A23remlife,A23value-SUM($F362:AI362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AK$3>A23remlife,A23value-SUM($F362:AJ362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AL$3>A23remlife,A23value-SUM($F362:AK362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AM$3>A23remlife,A23value-SUM($F362:AL362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AN$3>A23remlife,A23value-SUM($F362:AM362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AO$3>A23remlife,A23value-SUM($F362:AN362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AP$3>A23remlife,A23value-SUM($F362:AO362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AQ$3>A23remlife,A23value-SUM($F362:AP362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AR$3>A23remlife,A23value-SUM($F362:AQ362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AS$3>A23remlife,A23value-SUM($F362:AR362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AT$3>A23remlife,A23value-SUM($F362:AS362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AU$3>A23remlife,A23value-SUM($F362:AT362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AV$3>A23remlife,A23value-SUM($F362:AU362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AW$3>A23remlife,A23value-SUM($F362:AV362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AX$3>A23remlife,A23value-SUM($F362:AW362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AY$3>A23remlife,A23value-SUM($F362:AX362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(AZ$3>A23remlife,A23value-SUM($F362:AY362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(BA$3>A23remlife,A23value-SUM($F362:AZ362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(BB$3>A23remlife,A23value-SUM($F362:BA362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(BC$3>A23remlife,A23value-SUM($F362:BB362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(BD$3>A23remlife,A23value-SUM($F362:BC362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(BE$3>A23remlife,A23value-SUM($F362:BD362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(BF$3>A23remlife,A23value-SUM($F362:BE362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(BG$3>A23remlife,A23value-SUM($F362:BF362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(BH$3>A23remlife,A23value-SUM($F362:BG362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(BI$3>A23remlife,A23value-SUM($F362:BH362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(H$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:G364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(I$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:H364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:I364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:J364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:K364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:L364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:M364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:N364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:O364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:P364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(R$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:Q364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(S$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:R364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(T$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:S364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(U$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:T364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(V$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:U364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(W$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:V364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(X$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:W364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Y$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:X364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Z$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:Y364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AA$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:Z364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AB$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AA364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AC$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AB364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AD$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AC364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AE$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AD364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AF$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AE364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AG$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AF364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AH$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AG364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AI$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AH364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AI364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AK$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AJ364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AL$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AK364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AM$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AL364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AN$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AM364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AO$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AN364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AP$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AO364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AP364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AR$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AQ364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AS$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AR364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AT$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AS364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AU$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AT364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AV$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AU364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AW$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AV364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AX$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AW364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AY$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AX364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AY364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BA$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:AZ364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BB$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:BA364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BC$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:BB364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BD$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:BC364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BE$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:BD364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BF$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:BE364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BG$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:BF364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BH$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:BG364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BI$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla)^0.5)-SUM($G364:BH364),(Input!$G$165*(1+rvanilla)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(I$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:H365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:I365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:J365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:K365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:L365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:M365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:N365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:O365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:P365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(R$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:Q365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(S$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:R365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(T$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:S365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(U$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:T365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(V$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:U365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(W$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:V365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(X$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:W365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Y$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:X365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Z$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:Y365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AA$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:Z365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AB$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AA365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AC$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AB365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AD$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AC365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AE$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AD365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AF$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AE365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AG$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AF365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AH$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AG365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AI$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AH365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AI365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AK$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AJ365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AL$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AK365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AM$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AL365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AN$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AM365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AO$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AN365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AP$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AO365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AP365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AR$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AQ365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AS$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AR365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AT$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AS365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AU$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AT365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AV$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AU365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AW$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AV365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AX$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AW365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AY$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AX365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AY365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BA$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:AZ365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BB$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:BA365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BC$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:BB365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BD$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:BC365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BE$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:BD365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BF$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:BE365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BG$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:BF365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BH$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:BG365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BI$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla)^0.5)-SUM($H365:BH365),(Input!$H$165*(1+rvanilla)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:I366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:J366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:K366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:L366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:M366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:N366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:O366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:P366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(R$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:Q366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(S$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:R366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(T$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:S366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(U$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:T366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(V$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:U366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(W$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:V366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(X$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:W366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Y$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:X366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Z$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:Y366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AA$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:Z366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AB$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AA366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AC$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AB366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AD$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AC366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AE$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AD366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AF$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AE366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AG$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AF366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AH$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AG366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AI$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AH366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AI366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AK$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AJ366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AL$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AK366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AM$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AL366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AN$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AM366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AO$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AN366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AP$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AO366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AP366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AR$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AQ366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AS$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AR366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AT$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AS366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AU$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AT366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AV$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AU366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AW$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AV366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AX$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AW366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AY$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AX366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AY366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BA$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:AZ366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BB$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:BA366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BC$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:BB366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BD$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:BC366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BE$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:BD366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BF$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:BE366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BG$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:BF366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BH$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:BG366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BI$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla)^0.5)-SUM($I366:BH366),(Input!$I$165*(1+rvanilla)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:J367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:K367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:L367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:M367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:N367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:O367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:P367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(R$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:Q367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(S$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:R367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(T$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:S367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(U$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:T367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(V$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:U367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(W$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:V367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(X$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:W367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Y$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:X367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Z$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:Y367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AA$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:Z367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AB$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AA367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AC$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AB367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AD$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AC367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AE$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AD367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AF$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AE367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AG$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AF367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AH$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AG367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AI$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AH367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AI367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AK$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AJ367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AL$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AK367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AM$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AL367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AN$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AM367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AO$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AN367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AP$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AO367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AP367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AR$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AQ367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AS$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AR367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AT$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AS367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AU$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AT367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AV$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AU367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AW$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AV367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AX$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AW367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AY$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AX367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AY367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BA$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:AZ367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BB$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:BA367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BC$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:BB367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BD$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:BC367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BE$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:BD367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BF$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:BE367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BG$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:BF367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BH$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:BG367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BI$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla)^0.5)-SUM($J367:BH367),(Input!$J$165*(1+rvanilla)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:K368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:L368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:M368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:N368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:O368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:P368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(R$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:Q368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(S$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:R368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(T$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:S368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(U$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:T368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(V$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:U368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(W$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:V368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(X$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:W368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Y$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:X368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Z$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:Y368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AA$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:Z368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AB$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AA368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AC$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AB368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AD$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AC368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AE$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AD368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AF$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AE368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AG$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AF368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AH$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AG368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AI$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AH368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AI368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AK$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AJ368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AL$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AK368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AM$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AL368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AN$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AM368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AO$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AN368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AP$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AO368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AP368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AR$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AQ368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AS$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AR368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AT$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AS368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AU$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AT368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AV$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AU368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AW$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AV368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AX$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AW368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AY$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AX368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AY368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BA$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:AZ368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BB$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:BA368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BC$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:BB368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BD$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:BC368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BE$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:BD368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BF$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:BE368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BG$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:BF368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BH$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:BG368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BI$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla)^0.5)-SUM($K368:BH368),(Input!$K$165*(1+rvanilla)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:L369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:M369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:N369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:O369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:P369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(R$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:Q369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(S$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:R369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(T$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:S369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(U$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:T369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(V$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:U369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(W$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:V369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(X$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:W369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Y$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:X369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Z$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:Y369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AA$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:Z369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AB$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AA369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AC$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AB369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AD$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AC369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AE$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AD369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AF$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AE369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AG$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AF369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AH$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AG369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AI$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AH369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AI369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AK$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AJ369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AL$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AK369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AM$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AL369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AN$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AM369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AO$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AN369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AP$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AO369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AP369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AR$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AQ369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AS$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AR369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AT$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AS369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AU$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AT369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AV$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AU369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AW$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AV369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AX$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AW369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AY$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AX369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AY369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BA$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:AZ369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BB$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:BA369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BC$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:BB369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BD$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:BC369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BE$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:BD369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BF$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:BE369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BG$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:BF369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BH$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:BG369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BI$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla)^0.5)-SUM($L369:BH369),(Input!$L$165*(1+rvanilla)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:M370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:N370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:O370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:P370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(R$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:Q370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(S$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:R370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(T$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:S370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(U$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:T370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(V$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:U370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(W$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:V370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(X$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:W370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Y$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:X370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Z$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:Y370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AA$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:Z370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AB$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AA370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AC$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AB370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AD$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AC370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AE$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AD370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AF$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AE370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AG$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AF370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AH$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AG370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AI$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AH370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AI370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AK$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AJ370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AL$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AK370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AM$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AL370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AN$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AM370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AO$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AN370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AP$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AO370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AP370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AR$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AQ370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AS$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AR370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AT$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AS370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AU$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AT370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AV$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AU370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AW$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AV370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AX$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AW370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AY$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AX370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AY370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BA$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:AZ370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BB$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:BA370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BC$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:BB370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BD$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:BC370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BE$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:BD370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BF$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:BE370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BG$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:BF370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BH$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:BG370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BI$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla)^0.5)-SUM($M370:BH370),(Input!$M$165*(1+rvanilla)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:N371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:O371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:P371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(R$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:Q371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(S$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:R371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(T$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:S371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(U$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:T371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(V$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:U371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(W$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:V371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(X$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:W371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Y$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:X371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Z$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:Y371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AA$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:Z371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AB$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AA371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AC$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AB371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AD$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AC371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AE$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AD371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AF$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AE371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AG$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AF371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AH$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AG371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AI$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AH371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AI371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AK$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AJ371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AL$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AK371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AM$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AL371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AN$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AM371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AO$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AN371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AP$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AO371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AP371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AR$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AQ371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AS$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AR371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AT$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AS371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AU$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AT371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AV$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AU371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AW$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AV371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AX$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AW371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AY$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AX371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AY371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BA$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:AZ371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BB$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:BA371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BC$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:BB371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BD$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:BC371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BE$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:BD371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BF$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:BE371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BG$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:BF371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BH$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:BG371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BI$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla)^0.5)-SUM($N371:BH371),(Input!$N$165*(1+rvanilla)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:O372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:P372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(R$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:Q372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(S$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:R372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(T$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:S372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(U$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:T372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(V$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:U372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(W$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:V372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(X$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:W372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Y$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:X372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Z$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:Y372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AA$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:Z372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AB$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AA372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AC$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AB372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AD$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AC372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AE$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AD372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AF$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AE372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AG$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AF372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AH$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AG372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AI$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AH372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AI372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AK$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AJ372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AL$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AK372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AM$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AL372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AN$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AM372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AO$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AN372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AP$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AO372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AP372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AR$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AQ372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AS$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AR372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AT$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AS372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AU$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AT372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AV$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AU372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AW$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AV372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AX$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AW372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AY$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AX372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AY372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BA$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:AZ372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BB$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:BA372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BC$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:BB372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BD$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:BC372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BE$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:BD372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BF$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:BE372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BG$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:BF372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BH$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:BG372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BI$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla)^0.5)-SUM($O372:BH372),(Input!$O$165*(1+rvanilla)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:P373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(R$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:Q373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(S$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:R373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(T$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:S373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(U$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:T373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(V$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:U373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(W$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:V373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(X$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:W373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Y$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:X373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Z$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:Y373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AA$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:Z373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AB$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AA373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AC$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AB373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AD$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AC373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AE$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AD373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AF$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AE373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AG$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AF373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AH$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AG373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AI$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AH373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AI373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AK$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AJ373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AL$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AK373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AM$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AL373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AN$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AM373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AO$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AN373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AP$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AO373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AP373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AR$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AQ373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AS$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AR373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AT$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AS373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AU$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AT373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AV$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AU373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AW$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AV373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AX$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AW373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AY$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AX373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AY373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BA$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:AZ373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BB$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:BA373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BC$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:BB373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BD$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:BC373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BE$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:BD373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BF$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:BE373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BG$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:BF373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BH$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:BG373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BI$3>(A23stdlife+$E373),(Input!$P$165*(1+rvanilla)^0.5)-SUM($P373:BH373),(Input!$P$165*(1+rvanilla)^0.5)/A23stdlife))","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"SUM(G362:G373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM362:AM373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C387","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A24remlife,A24value-SUM($F375:F375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(H$3>A24remlife,A24value-SUM($F375:G375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(I$3>A24remlife,A24value-SUM($F375:H375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(J$3>A24remlife,A24value-SUM($F375:I375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(K$3>A24remlife,A24value-SUM($F375:J375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(L$3>A24remlife,A24value-SUM($F375:K375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(M$3>A24remlife,A24value-SUM($F375:L375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(N$3>A24remlife,A24value-SUM($F375:M375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(O$3>A24remlife,A24value-SUM($F375:N375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(P$3>A24remlife,A24value-SUM($F375:O375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(Q$3>A24remlife,A24value-SUM($F375:P375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(R$3>A24remlife,A24value-SUM($F375:Q375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(S$3>A24remlife,A24value-SUM($F375:R375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(T$3>A24remlife,A24value-SUM($F375:S375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(U$3>A24remlife,A24value-SUM($F375:T375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(V$3>A24remlife,A24value-SUM($F375:U375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(W$3>A24remlife,A24value-SUM($F375:V375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(X$3>A24remlife,A24value-SUM($F375:W375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(Y$3>A24remlife,A24value-SUM($F375:X375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(Z$3>A24remlife,A24value-SUM($F375:Y375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AA$3>A24remlife,A24value-SUM($F375:Z375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AB$3>A24remlife,A24value-SUM($F375:AA375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AC$3>A24remlife,A24value-SUM($F375:AB375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AD$3>A24remlife,A24value-SUM($F375:AC375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AE$3>A24remlife,A24value-SUM($F375:AD375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AF$3>A24remlife,A24value-SUM($F375:AE375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AG$3>A24remlife,A24value-SUM($F375:AF375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AH$3>A24remlife,A24value-SUM($F375:AG375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AI$3>A24remlife,A24value-SUM($F375:AH375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AJ$3>A24remlife,A24value-SUM($F375:AI375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AK$3>A24remlife,A24value-SUM($F375:AJ375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AL$3>A24remlife,A24value-SUM($F375:AK375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AM$3>A24remlife,A24value-SUM($F375:AL375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AN$3>A24remlife,A24value-SUM($F375:AM375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AO$3>A24remlife,A24value-SUM($F375:AN375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AP$3>A24remlife,A24value-SUM($F375:AO375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AQ$3>A24remlife,A24value-SUM($F375:AP375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AR$3>A24remlife,A24value-SUM($F375:AQ375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AS$3>A24remlife,A24value-SUM($F375:AR375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AT$3>A24remlife,A24value-SUM($F375:AS375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AU$3>A24remlife,A24value-SUM($F375:AT375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AV$3>A24remlife,A24value-SUM($F375:AU375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AW$3>A24remlife,A24value-SUM($F375:AV375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AX$3>A24remlife,A24value-SUM($F375:AW375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AY$3>A24remlife,A24value-SUM($F375:AX375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(AZ$3>A24remlife,A24value-SUM($F375:AY375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(BA$3>A24remlife,A24value-SUM($F375:AZ375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(BB$3>A24remlife,A24value-SUM($F375:BA375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(BC$3>A24remlife,A24value-SUM($F375:BB375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(BD$3>A24remlife,A24value-SUM($F375:BC375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(BE$3>A24remlife,A24value-SUM($F375:BD375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(BF$3>A24remlife,A24value-SUM($F375:BE375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(BG$3>A24remlife,A24value-SUM($F375:BF375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(BH$3>A24remlife,A24value-SUM($F375:BG375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(BI$3>A24remlife,A24value-SUM($F375:BH375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(H$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:G377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(I$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:H377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:I377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:J377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:K377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:L377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:M377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:N377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:O377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:P377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(R$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:Q377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(S$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:R377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(T$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:S377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(U$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:T377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(V$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:U377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(W$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:V377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(X$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:W377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Y$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:X377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Z$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:Y377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AA$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:Z377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AB$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AA377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AC$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AB377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AD$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AC377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AE$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AD377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AF$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AE377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AG$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AF377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AH$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AG377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AI$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AH377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AI377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AK$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AJ377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AL$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AK377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AM$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AL377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AN$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AM377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AO$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AN377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AP$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AO377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AP377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AR$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AQ377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AS$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AR377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AT$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AS377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AU$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AT377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AV$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AU377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AW$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AV377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AX$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AW377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AY$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AX377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AY377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BA$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:AZ377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BB$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:BA377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BC$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:BB377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BD$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:BC377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BE$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:BD377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BF$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:BE377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BG$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:BF377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BH$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:BG377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BI$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla)^0.5)-SUM($G377:BH377),(Input!$G$166*(1+rvanilla)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(I$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:H378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:I378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:J378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:K378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:L378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:M378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:N378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:O378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:P378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(R$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:Q378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(S$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:R378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(T$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:S378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(U$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:T378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(V$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:U378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(W$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:V378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(X$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:W378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Y$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:X378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Z$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:Y378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AA$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:Z378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AB$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AA378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AC$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AB378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AD$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AC378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AE$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AD378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AF$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AE378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AG$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AF378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AH$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AG378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AI$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AH378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AI378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AK$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AJ378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AL$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AK378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AM$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AL378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AN$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AM378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AO$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AN378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AP$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AO378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AP378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AR$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AQ378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AS$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AR378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AT$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AS378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AU$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AT378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AV$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AU378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AW$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AV378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AX$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AW378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AY$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AX378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AY378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BA$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:AZ378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BB$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:BA378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BC$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:BB378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BD$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:BC378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BE$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:BD378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BF$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:BE378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BG$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:BF378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BH$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:BG378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BI$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla)^0.5)-SUM($H378:BH378),(Input!$H$166*(1+rvanilla)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:I379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:J379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:K379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:L379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:M379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:N379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:O379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:P379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(R$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:Q379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(S$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:R379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(T$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:S379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(U$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:T379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(V$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:U379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(W$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:V379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(X$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:W379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Y$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:X379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Z$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:Y379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AA$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:Z379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AB$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AA379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AC$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AB379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AD$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AC379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AE$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AD379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AF$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AE379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AG$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AF379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AH$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AG379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AI$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AH379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AI379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AK$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AJ379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AL$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AK379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AM$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AL379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AN$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AM379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AO$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AN379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AP$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AO379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AP379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AR$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AQ379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AS$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AR379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AT$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AS379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AU$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AT379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AV$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AU379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AW$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AV379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AX$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AW379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AY$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AX379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AY379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BA$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:AZ379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BB$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:BA379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BC$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:BB379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BD$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:BC379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BE$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:BD379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BF$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:BE379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BG$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:BF379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BH$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:BG379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BI$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla)^0.5)-SUM($I379:BH379),(Input!$I$166*(1+rvanilla)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:J380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:K380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:L380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:M380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:N380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:O380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:P380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(R$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:Q380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(S$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:R380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(T$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:S380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(U$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:T380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(V$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:U380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(W$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:V380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(X$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:W380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Y$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:X380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Z$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:Y380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AA$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:Z380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AB$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AA380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AC$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AB380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AD$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AC380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AE$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AD380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AF$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AE380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AG$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AF380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AH$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AG380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AI$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AH380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AI380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AK$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AJ380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AL$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AK380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AM$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AL380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AN$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AM380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AO$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AN380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AP$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AO380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AP380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AR$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AQ380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AS$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AR380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AT$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AS380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AU$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AT380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AV$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AU380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AW$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AV380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AX$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AW380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AY$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AX380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AY380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BA$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:AZ380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BB$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:BA380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BC$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:BB380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BD$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:BC380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BE$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:BD380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BF$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:BE380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BG$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:BF380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BH$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:BG380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BI$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla)^0.5)-SUM($J380:BH380),(Input!$J$166*(1+rvanilla)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:K381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:L381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:M381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:N381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:O381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:P381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(R$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:Q381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(S$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:R381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(T$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:S381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(U$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:T381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(V$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:U381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(W$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:V381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(X$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:W381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Y$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:X381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Z$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:Y381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AA$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:Z381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AB$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AA381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AC$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AB381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AD$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AC381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AE$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AD381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AF$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AE381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AG$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AF381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AH$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AG381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AI$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AH381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AI381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AK$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AJ381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AL$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AK381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AM$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AL381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AN$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AM381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AO$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AN381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AP$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AO381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AP381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AR$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AQ381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AS$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AR381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AT$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AS381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AU$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AT381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AV$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AU381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AW$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AV381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AX$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AW381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AY$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AX381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AY381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BA$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:AZ381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BB$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:BA381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BC$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:BB381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BD$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:BC381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BE$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:BD381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BF$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:BE381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BG$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:BF381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BH$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:BG381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BI$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla)^0.5)-SUM($K381:BH381),(Input!$K$166*(1+rvanilla)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:L382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:M382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:N382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:O382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:P382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(R$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:Q382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(S$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:R382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(T$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:S382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(U$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:T382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(V$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:U382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(W$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:V382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(X$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:W382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Y$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:X382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Z$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:Y382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AA$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:Z382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AB$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AA382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AC$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AB382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AD$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AC382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AE$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AD382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AF$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AE382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AG$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AF382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AH$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AG382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AI$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AH382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AI382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AK$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AJ382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AL$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AK382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AM$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AL382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AN$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AM382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AO$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AN382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AP$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AO382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AP382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AR$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AQ382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AS$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AR382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AT$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AS382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AU$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AT382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AV$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AU382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AW$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AV382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AX$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AW382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AY$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AX382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AY382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BA$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:AZ382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BB$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:BA382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BC$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:BB382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BD$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:BC382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BE$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:BD382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BF$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:BE382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BG$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:BF382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BH$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:BG382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BI$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla)^0.5)-SUM($L382:BH382),(Input!$L$166*(1+rvanilla)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:M383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:N383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:O383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:P383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(R$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:Q383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(S$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:R383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(T$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:S383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(U$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:T383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(V$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:U383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(W$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:V383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(X$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:W383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Y$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:X383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Z$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:Y383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AA$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:Z383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AB$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AA383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AC$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AB383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AD$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AC383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AE$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AD383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AF$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AE383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AG$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AF383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AH$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AG383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AI$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AH383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AI383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AK$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AJ383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AL$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AK383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AM$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AL383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AN$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AM383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AO$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AN383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AP$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AO383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AP383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AR$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AQ383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AS$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AR383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AT$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AS383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AU$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AT383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AV$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AU383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AW$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AV383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AX$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AW383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AY$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AX383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AY383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BA$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:AZ383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BB$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:BA383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BC$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:BB383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BD$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:BC383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BE$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:BD383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BF$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:BE383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BG$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:BF383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BH$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:BG383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BI$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla)^0.5)-SUM($M383:BH383),(Input!$M$166*(1+rvanilla)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:N384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:O384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:P384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(R$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:Q384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(S$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:R384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(T$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:S384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(U$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:T384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(V$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:U384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(W$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:V384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(X$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:W384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Y$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:X384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Z$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:Y384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AA$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:Z384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AB$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AA384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AC$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AB384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AD$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AC384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AE$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AD384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AF$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AE384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AG$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AF384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AH$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AG384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AI$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AH384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AI384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AK$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AJ384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AL$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AK384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AM$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AL384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AN$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AM384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AO$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AN384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AP$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AO384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AP384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AR$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AQ384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AS$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AR384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AT$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AS384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AU$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AT384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AV$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AU384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AW$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AV384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AX$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AW384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AY$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AX384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AY384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BA$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:AZ384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BB$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:BA384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BC$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:BB384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BD$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:BC384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BE$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:BD384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BF$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:BE384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BG$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:BF384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BH$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:BG384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BI$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla)^0.5)-SUM($N384:BH384),(Input!$N$166*(1+rvanilla)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:O385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:P385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(R$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:Q385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(S$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:R385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(T$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:S385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(U$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:T385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(V$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:U385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(W$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:V385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(X$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:W385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Y$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:X385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Z$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:Y385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AA$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:Z385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AB$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AA385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AC$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AB385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AD$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AC385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AE$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AD385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AF$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AE385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AG$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AF385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AH$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AG385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AI$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AH385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AI385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AK$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AJ385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AL$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AK385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AM$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AL385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AN$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AM385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AO$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AN385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AP$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AO385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AP385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AR$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AQ385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AS$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AR385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AT$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AS385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AU$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AT385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AV$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AU385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AW$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AV385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AX$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AW385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AY$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AX385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AY385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BA$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:AZ385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BB$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:BA385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BC$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:BB385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BD$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:BC385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BE$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:BD385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BF$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:BE385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BG$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:BF385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BH$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:BG385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BI$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla)^0.5)-SUM($O385:BH385),(Input!$O$166*(1+rvanilla)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:P386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(R$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:Q386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(S$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:R386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(T$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:S386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(U$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:T386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(V$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:U386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(W$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:V386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(X$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:W386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Y$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:X386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Z$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:Y386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AA$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:Z386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AB$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AA386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AC$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AB386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AD$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AC386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AE$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AD386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AF$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AE386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AG$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AF386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AH$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AG386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AI$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AH386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AI386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AK$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AJ386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AL$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AK386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AM$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AL386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AN$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AM386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AO$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AN386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AP$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AO386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AP386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AR$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AQ386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AS$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AR386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AT$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AS386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AU$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AT386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AV$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AU386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AW$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AV386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AX$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AW386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AY$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AX386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AY386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BA$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:AZ386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BB$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:BA386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BC$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:BB386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BD$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:BC386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BE$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:BD386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BF$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:BE386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BG$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:BF386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BH$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:BG386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BI$3>(A24stdlife+$E386),(Input!$P$166*(1+rvanilla)^0.5)-SUM($P386:BH386),(Input!$P$166*(1+rvanilla)^0.5)/A24stdlife))","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"SUM(G375:G386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM375:AM386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C400","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A25remlife,A25value-SUM($F388:F388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(H$3>A25remlife,A25value-SUM($F388:G388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(I$3>A25remlife,A25value-SUM($F388:H388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(J$3>A25remlife,A25value-SUM($F388:I388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(K$3>A25remlife,A25value-SUM($F388:J388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(L$3>A25remlife,A25value-SUM($F388:K388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(M$3>A25remlife,A25value-SUM($F388:L388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(N$3>A25remlife,A25value-SUM($F388:M388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(O$3>A25remlife,A25value-SUM($F388:N388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(P$3>A25remlife,A25value-SUM($F388:O388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(Q$3>A25remlife,A25value-SUM($F388:P388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(R$3>A25remlife,A25value-SUM($F388:Q388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(S$3>A25remlife,A25value-SUM($F388:R388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(T$3>A25remlife,A25value-SUM($F388:S388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(U$3>A25remlife,A25value-SUM($F388:T388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(V$3>A25remlife,A25value-SUM($F388:U388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(W$3>A25remlife,A25value-SUM($F388:V388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(X$3>A25remlife,A25value-SUM($F388:W388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(Y$3>A25remlife,A25value-SUM($F388:X388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(Z$3>A25remlife,A25value-SUM($F388:Y388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AA$3>A25remlife,A25value-SUM($F388:Z388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AB$3>A25remlife,A25value-SUM($F388:AA388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AC$3>A25remlife,A25value-SUM($F388:AB388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AD$3>A25remlife,A25value-SUM($F388:AC388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AE$3>A25remlife,A25value-SUM($F388:AD388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AF$3>A25remlife,A25value-SUM($F388:AE388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AG$3>A25remlife,A25value-SUM($F388:AF388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AH$3>A25remlife,A25value-SUM($F388:AG388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AI$3>A25remlife,A25value-SUM($F388:AH388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AJ$3>A25remlife,A25value-SUM($F388:AI388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AK$3>A25remlife,A25value-SUM($F388:AJ388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AL$3>A25remlife,A25value-SUM($F388:AK388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AM$3>A25remlife,A25value-SUM($F388:AL388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AN$3>A25remlife,A25value-SUM($F388:AM388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AO$3>A25remlife,A25value-SUM($F388:AN388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AP$3>A25remlife,A25value-SUM($F388:AO388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AQ$3>A25remlife,A25value-SUM($F388:AP388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AR$3>A25remlife,A25value-SUM($F388:AQ388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AS$3>A25remlife,A25value-SUM($F388:AR388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AT$3>A25remlife,A25value-SUM($F388:AS388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AU$3>A25remlife,A25value-SUM($F388:AT388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AV$3>A25remlife,A25value-SUM($F388:AU388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AW$3>A25remlife,A25value-SUM($F388:AV388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AX$3>A25remlife,A25value-SUM($F388:AW388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AY$3>A25remlife,A25value-SUM($F388:AX388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(AZ$3>A25remlife,A25value-SUM($F388:AY388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(BA$3>A25remlife,A25value-SUM($F388:AZ388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(BB$3>A25remlife,A25value-SUM($F388:BA388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(BC$3>A25remlife,A25value-SUM($F388:BB388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(BD$3>A25remlife,A25value-SUM($F388:BC388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(BE$3>A25remlife,A25value-SUM($F388:BD388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(BF$3>A25remlife,A25value-SUM($F388:BE388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(BG$3>A25remlife,A25value-SUM($F388:BF388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(BH$3>A25remlife,A25value-SUM($F388:BG388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(BI$3>A25remlife,A25value-SUM($F388:BH388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(H$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:G390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(I$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:H390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:I390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:J390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:K390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:L390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:M390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:N390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:O390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:P390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(R$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:Q390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(S$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:R390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(T$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:S390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(U$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:T390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(V$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:U390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(W$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:V390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(X$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:W390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Y$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:X390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Z$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:Y390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AA$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:Z390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AB$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AA390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AC$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AB390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AD$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AC390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AE$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AD390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AF$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AE390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AG$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AF390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AH$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AG390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AI$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AH390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AI390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AK$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AJ390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AL$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AK390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AM$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AL390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AN$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AM390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AO$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AN390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AP$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AO390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AP390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AR$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AQ390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AS$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AR390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AT$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AS390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AU$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AT390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AV$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AU390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AW$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AV390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AX$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AW390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AY$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AX390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AY390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BA$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:AZ390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BB$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:BA390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BC$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:BB390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BD$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:BC390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BE$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:BD390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BF$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:BE390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BG$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:BF390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BH$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:BG390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BI$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla)^0.5)-SUM($G390:BH390),(Input!$G$167*(1+rvanilla)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(I$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:H391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:I391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:J391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:K391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:L391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:M391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:N391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:O391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:P391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(R$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:Q391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(S$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:R391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(T$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:S391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(U$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:T391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(V$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:U391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(W$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:V391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(X$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:W391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Y$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:X391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Z$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:Y391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AA$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:Z391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AB$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AA391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AC$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AB391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AD$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AC391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AE$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AD391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AF$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AE391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AG$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AF391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AH$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AG391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AI$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AH391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AI391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AK$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AJ391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AL$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AK391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AM$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AL391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AN$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AM391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AO$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AN391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AP$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AO391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AP391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AR$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AQ391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AS$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AR391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AT$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AS391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AU$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AT391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AV$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AU391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AW$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AV391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AX$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AW391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AY$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AX391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AY391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BA$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:AZ391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BB$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:BA391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BC$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:BB391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BD$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:BC391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BE$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:BD391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BF$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:BE391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BG$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:BF391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BH$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:BG391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BI$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla)^0.5)-SUM($H391:BH391),(Input!$H$167*(1+rvanilla)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:I392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:J392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:K392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:L392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:M392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:N392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:O392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:P392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(R$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:Q392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(S$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:R392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(T$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:S392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(U$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:T392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(V$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:U392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(W$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:V392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(X$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:W392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Y$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:X392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Z$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:Y392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AA$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:Z392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AB$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AA392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AC$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AB392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AD$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AC392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AE$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AD392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AF$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AE392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AG$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AF392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AH$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AG392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AI$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AH392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AI392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AK$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AJ392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AL$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AK392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AM$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AL392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AN$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AM392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AO$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AN392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AP$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AO392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AP392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AR$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AQ392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AS$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AR392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AT$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AS392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AU$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AT392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AV$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AU392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AW$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AV392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AX$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AW392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AY$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AX392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AY392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BA$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:AZ392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BB$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:BA392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BC$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:BB392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BD$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:BC392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BE$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:BD392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BF$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:BE392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BG$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:BF392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BH$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:BG392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BI$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla)^0.5)-SUM($I392:BH392),(Input!$I$167*(1+rvanilla)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:J393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:K393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:L393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:M393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:N393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:O393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:P393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(R$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:Q393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(S$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:R393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(T$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:S393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(U$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:T393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(V$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:U393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(W$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:V393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(X$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:W393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Y$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:X393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Z$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:Y393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AA$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:Z393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AB$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AA393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AC$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AB393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AD$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AC393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AE$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AD393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AF$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AE393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AG$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AF393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AH$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AG393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AI$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AH393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AI393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AK$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AJ393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AL$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AK393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AM$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AL393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AN$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AM393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AO$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AN393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AP$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AO393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AP393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AR$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AQ393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AS$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AR393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AT$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AS393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AU$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AT393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AV$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AU393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AW$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AV393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AX$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AW393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AY$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AX393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AY393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BA$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:AZ393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BB$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:BA393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BC$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:BB393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BD$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:BC393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BE$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:BD393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BF$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:BE393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BG$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:BF393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BH$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:BG393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BI$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla)^0.5)-SUM($J393:BH393),(Input!$J$167*(1+rvanilla)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:K394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:L394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:M394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:N394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:O394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:P394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(R$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:Q394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(S$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:R394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(T$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:S394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(U$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:T394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(V$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:U394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(W$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:V394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(X$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:W394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Y$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:X394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Z$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:Y394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AA$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:Z394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AB$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AA394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AC$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AB394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AD$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AC394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AE$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AD394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AF$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AE394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AG$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AF394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AH$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AG394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AI$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AH394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AI394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AK$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AJ394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AL$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AK394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AM$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AL394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AN$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AM394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AO$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AN394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AP$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AO394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AP394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AR$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AQ394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AS$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AR394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AT$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AS394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AU$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AT394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AV$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AU394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AW$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AV394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AX$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AW394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AY$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AX394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AY394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BA$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:AZ394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BB$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:BA394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BC$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:BB394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BD$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:BC394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BE$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:BD394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BF$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:BE394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BG$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:BF394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BH$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:BG394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BI$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla)^0.5)-SUM($K394:BH394),(Input!$K$167*(1+rvanilla)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:L395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:M395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:N395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:O395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:P395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(R$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:Q395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(S$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:R395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(T$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:S395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(U$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:T395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(V$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:U395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(W$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:V395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(X$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:W395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Y$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:X395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Z$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:Y395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AA$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:Z395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AB$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AA395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AC$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AB395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AD$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AC395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AE$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AD395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AF$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AE395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AG$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AF395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AH$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AG395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AI$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AH395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AI395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AK$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AJ395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AL$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AK395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AM$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AL395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AN$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AM395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AO$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AN395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AP$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AO395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AP395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AR$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AQ395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AS$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AR395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AT$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AS395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AU$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AT395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AV$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AU395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AW$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AV395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AX$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AW395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AY$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AX395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AY395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BA$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:AZ395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BB$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:BA395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BC$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:BB395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BD$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:BC395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BE$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:BD395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BF$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:BE395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BG$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:BF395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BH$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:BG395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BI$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla)^0.5)-SUM($L395:BH395),(Input!$L$167*(1+rvanilla)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:M396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:N396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:O396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:P396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(R$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:Q396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(S$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:R396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(T$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:S396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(U$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:T396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(V$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:U396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(W$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:V396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(X$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:W396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Y$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:X396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Z$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:Y396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AA$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:Z396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AB$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AA396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AC$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AB396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AD$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AC396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AE$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AD396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AF$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AE396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AG$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AF396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AH$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AG396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AI$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AH396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AI396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AK$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AJ396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AL$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AK396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AM$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AL396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AN$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AM396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AO$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AN396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AP$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AO396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AP396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AR$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AQ396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AS$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AR396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AT$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AS396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AU$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AT396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AV$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AU396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AW$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AV396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AX$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AW396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AY$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AX396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AY396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BA$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:AZ396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BB$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:BA396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BC$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:BB396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BD$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:BC396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BE$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:BD396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BF$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:BE396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BG$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:BF396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BH$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:BG396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BI$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla)^0.5)-SUM($M396:BH396),(Input!$M$167*(1+rvanilla)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:N397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:O397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:P397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(R$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:Q397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(S$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:R397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(T$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:S397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(U$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:T397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(V$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:U397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(W$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:V397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(X$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:W397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Y$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:X397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Z$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:Y397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AA$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:Z397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AB$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AA397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AC$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AB397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AD$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AC397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AE$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AD397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AF$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AE397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AG$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AF397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AH$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AG397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AI$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AH397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AI397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AK$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AJ397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AL$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AK397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AM$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AL397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AN$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AM397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AO$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AN397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AP$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AO397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AP397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AR$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AQ397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AS$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AR397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AT$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AS397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AU$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AT397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AV$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AU397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AW$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AV397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AX$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AW397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AY$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AX397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AY397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BA$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:AZ397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BB$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:BA397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BC$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:BB397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BD$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:BC397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BE$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:BD397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BF$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:BE397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BG$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:BF397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BH$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:BG397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BI$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla)^0.5)-SUM($N397:BH397),(Input!$N$167*(1+rvanilla)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:O398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:P398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(R$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:Q398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(S$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:R398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(T$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:S398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(U$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:T398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(V$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:U398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(W$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:V398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(X$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:W398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Y$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:X398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Z$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:Y398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AA$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:Z398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AB$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AA398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AC$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AB398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AD$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AC398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AE$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AD398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AF$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AE398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AG$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AF398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AH$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AG398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AI$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AH398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AI398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AK$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AJ398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AL$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AK398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AM$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AL398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AN$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AM398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AO$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AN398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AP$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AO398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AP398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AR$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AQ398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AS$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AR398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AT$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AS398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AU$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AT398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AV$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AU398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AW$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AV398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AX$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AW398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AY$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AX398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AY398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BA$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:AZ398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BB$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:BA398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BC$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:BB398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BD$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:BC398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BE$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:BD398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BF$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:BE398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BG$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:BF398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BH$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:BG398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BI$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla)^0.5)-SUM($O398:BH398),(Input!$O$167*(1+rvanilla)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:P399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(R$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:Q399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(S$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:R399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(T$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:S399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(U$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:T399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(V$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:U399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(W$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:V399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(X$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:W399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Y$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:X399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Z$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:Y399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AA$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:Z399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AB$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AA399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AC$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AB399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AD$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AC399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AE$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AD399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AF$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AE399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AG$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AF399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AH$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AG399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AI$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AH399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AI399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AK$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AJ399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AL$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AK399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AM$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AL399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AN$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AM399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AO$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AN399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AP$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AO399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AP399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AR$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AQ399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AS$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AR399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AT$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AS399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AU$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AT399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AV$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AU399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AW$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AV399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AX$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AW399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AY$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AX399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AY399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BA$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:AZ399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BB$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:BA399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BC$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:BB399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BD$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:BC399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BE$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:BD399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BF$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:BE399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BG$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:BF399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BH$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:BG399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BI$3>(A25stdlife+$E399),(Input!$P$167*(1+rvanilla)^0.5)-SUM($P399:BH399),(Input!$P$167*(1+rvanilla)^0.5)/A25stdlife))","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"SUM(G388:G399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM388:AM399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C413","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A26remlife,A26value-SUM($F401:F401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(H$3>A26remlife,A26value-SUM($F401:G401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(I$3>A26remlife,A26value-SUM($F401:H401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(J$3>A26remlife,A26value-SUM($F401:I401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(K$3>A26remlife,A26value-SUM($F401:J401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(L$3>A26remlife,A26value-SUM($F401:K401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(M$3>A26remlife,A26value-SUM($F401:L401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(N$3>A26remlife,A26value-SUM($F401:M401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(O$3>A26remlife,A26value-SUM($F401:N401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(P$3>A26remlife,A26value-SUM($F401:O401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(Q$3>A26remlife,A26value-SUM($F401:P401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(R$3>A26remlife,A26value-SUM($F401:Q401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(S$3>A26remlife,A26value-SUM($F401:R401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(T$3>A26remlife,A26value-SUM($F401:S401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(U$3>A26remlife,A26value-SUM($F401:T401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(V$3>A26remlife,A26value-SUM($F401:U401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(W$3>A26remlife,A26value-SUM($F401:V401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(X$3>A26remlife,A26value-SUM($F401:W401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(Y$3>A26remlife,A26value-SUM($F401:X401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(Z$3>A26remlife,A26value-SUM($F401:Y401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AA$3>A26remlife,A26value-SUM($F401:Z401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AB$3>A26remlife,A26value-SUM($F401:AA401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AC$3>A26remlife,A26value-SUM($F401:AB401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AD$3>A26remlife,A26value-SUM($F401:AC401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AE$3>A26remlife,A26value-SUM($F401:AD401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AF$3>A26remlife,A26value-SUM($F401:AE401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AG$3>A26remlife,A26value-SUM($F401:AF401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AH$3>A26remlife,A26value-SUM($F401:AG401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AI$3>A26remlife,A26value-SUM($F401:AH401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AJ$3>A26remlife,A26value-SUM($F401:AI401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AK$3>A26remlife,A26value-SUM($F401:AJ401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AL$3>A26remlife,A26value-SUM($F401:AK401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AM$3>A26remlife,A26value-SUM($F401:AL401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AN$3>A26remlife,A26value-SUM($F401:AM401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AO$3>A26remlife,A26value-SUM($F401:AN401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AP$3>A26remlife,A26value-SUM($F401:AO401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AQ$3>A26remlife,A26value-SUM($F401:AP401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AR$3>A26remlife,A26value-SUM($F401:AQ401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AS$3>A26remlife,A26value-SUM($F401:AR401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AT$3>A26remlife,A26value-SUM($F401:AS401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AU$3>A26remlife,A26value-SUM($F401:AT401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AV$3>A26remlife,A26value-SUM($F401:AU401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AW$3>A26remlife,A26value-SUM($F401:AV401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AX$3>A26remlife,A26value-SUM($F401:AW401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AY$3>A26remlife,A26value-SUM($F401:AX401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(AZ$3>A26remlife,A26value-SUM($F401:AY401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(BA$3>A26remlife,A26value-SUM($F401:AZ401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(BB$3>A26remlife,A26value-SUM($F401:BA401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(BC$3>A26remlife,A26value-SUM($F401:BB401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(BD$3>A26remlife,A26value-SUM($F401:BC401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(BE$3>A26remlife,A26value-SUM($F401:BD401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(BF$3>A26remlife,A26value-SUM($F401:BE401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(BG$3>A26remlife,A26value-SUM($F401:BF401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(BH$3>A26remlife,A26value-SUM($F401:BG401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(BI$3>A26remlife,A26value-SUM($F401:BH401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(H$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:G403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(I$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:H403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:I403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:J403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:K403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:L403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:M403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:N403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:O403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:P403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(R$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:Q403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(S$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:R403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(T$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:S403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(U$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:T403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(V$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:U403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(W$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:V403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(X$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:W403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Y$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:X403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Z$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:Y403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AA$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:Z403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AB$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AA403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AC$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AB403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AD$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AC403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AE$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AD403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AF$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AE403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AG$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AF403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AH$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AG403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AI$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AH403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AI403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AK$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AJ403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AL$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AK403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AM$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AL403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AN$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AM403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AO$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AN403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AP$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AO403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AP403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AR$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AQ403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AS$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AR403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AT$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AS403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AU$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AT403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AV$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AU403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AW$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AV403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AX$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AW403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AY$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AX403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AY403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BA$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:AZ403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BB$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:BA403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BC$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:BB403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BD$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:BC403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BE$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:BD403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BF$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:BE403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BG$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:BF403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BH$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:BG403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BI$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla)^0.5)-SUM($G403:BH403),(Input!$G$168*(1+rvanilla)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(I$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:H404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:I404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:J404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:K404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:L404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:M404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:N404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:O404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:P404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(R$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:Q404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(S$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:R404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(T$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:S404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(U$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:T404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(V$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:U404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(W$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:V404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(X$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:W404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Y$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:X404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Z$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:Y404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AA$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:Z404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AB$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AA404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AC$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AB404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AD$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AC404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AE$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AD404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AF$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AE404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AG$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AF404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AH$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AG404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AI$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AH404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AI404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AK$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AJ404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AL$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AK404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AM$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AL404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AN$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AM404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AO$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AN404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AP$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AO404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AP404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AR$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AQ404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AS$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AR404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AT$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AS404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AU$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AT404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AV$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AU404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AW$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AV404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AX$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AW404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AY$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AX404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AY404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BA$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:AZ404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BB$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:BA404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BC$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:BB404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BD$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:BC404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BE$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:BD404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BF$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:BE404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BG$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:BF404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BH$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:BG404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BI$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla)^0.5)-SUM($H404:BH404),(Input!$H$168*(1+rvanilla)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:I405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:J405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:K405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:L405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:M405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:N405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:O405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:P405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(R$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:Q405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(S$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:R405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(T$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:S405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(U$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:T405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(V$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:U405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(W$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:V405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(X$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:W405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Y$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:X405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Z$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:Y405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AA$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:Z405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AB$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AA405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AC$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AB405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AD$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AC405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AE$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AD405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AF$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AE405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AG$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AF405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AH$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AG405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AI$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AH405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AI405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AK$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AJ405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AL$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AK405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AM$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AL405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AN$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AM405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AO$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AN405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AP$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AO405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AP405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AR$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AQ405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AS$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AR405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AT$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AS405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AU$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AT405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AV$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AU405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AW$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AV405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AX$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AW405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AY$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AX405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AY405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BA$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:AZ405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BB$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:BA405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BC$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:BB405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BD$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:BC405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BE$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:BD405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BF$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:BE405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BG$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:BF405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BH$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:BG405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BI$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla)^0.5)-SUM($I405:BH405),(Input!$I$168*(1+rvanilla)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:J406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:K406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:L406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:M406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:N406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:O406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:P406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(R$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:Q406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(S$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:R406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(T$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:S406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(U$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:T406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(V$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:U406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(W$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:V406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(X$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:W406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Y$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:X406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Z$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:Y406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AA$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:Z406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AB$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AA406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AC$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AB406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AD$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AC406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AE$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AD406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AF$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AE406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AG$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AF406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AH$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AG406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AI$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AH406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AI406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AK$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AJ406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AL$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AK406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AM$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AL406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AN$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AM406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AO$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AN406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AP$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AO406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AP406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AR$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AQ406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AS$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AR406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AT$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AS406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AU$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AT406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AV$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AU406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AW$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AV406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AX$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AW406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AY$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AX406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AY406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BA$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:AZ406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BB$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:BA406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BC$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:BB406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BD$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:BC406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BE$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:BD406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BF$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:BE406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BG$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:BF406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BH$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:BG406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BI$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla)^0.5)-SUM($J406:BH406),(Input!$J$168*(1+rvanilla)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:K407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:L407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:M407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:N407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:O407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:P407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(R$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:Q407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(S$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:R407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(T$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:S407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(U$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:T407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(V$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:U407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(W$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:V407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(X$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:W407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Y$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:X407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Z$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:Y407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AA$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:Z407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AB$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AA407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AC$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AB407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AD$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AC407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AE$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AD407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AF$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AE407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AG$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AF407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AH$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AG407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AI$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AH407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AI407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AK$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AJ407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AL$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AK407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AM$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AL407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AN$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AM407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AO$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AN407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AP$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AO407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AP407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AR$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AQ407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AS$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AR407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AT$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AS407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AU$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AT407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AV$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AU407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AW$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AV407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AX$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AW407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AY$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AX407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AY407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BA$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:AZ407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BB$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:BA407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BC$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:BB407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BD$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:BC407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BE$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:BD407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BF$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:BE407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BG$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:BF407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BH$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:BG407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BI$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla)^0.5)-SUM($K407:BH407),(Input!$K$168*(1+rvanilla)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:L408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:M408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:N408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:O408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:P408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(R$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:Q408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(S$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:R408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(T$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:S408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(U$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:T408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(V$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:U408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(W$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:V408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(X$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:W408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Y$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:X408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Z$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:Y408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AA$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:Z408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AB$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AA408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AC$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AB408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AD$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AC408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AE$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AD408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AF$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AE408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AG$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AF408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AH$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AG408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AI$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AH408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AI408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AK$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AJ408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AL$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AK408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AM$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AL408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AN$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AM408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AO$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AN408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AP$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AO408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AP408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AR$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AQ408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AS$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AR408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AT$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AS408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AU$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AT408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AV$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AU408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AW$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AV408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AX$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AW408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AY$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AX408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AY408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BA$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:AZ408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BB$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:BA408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BC$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:BB408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BD$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:BC408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BE$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:BD408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BF$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:BE408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BG$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:BF408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BH$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:BG408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BI$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla)^0.5)-SUM($L408:BH408),(Input!$L$168*(1+rvanilla)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:M409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:N409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:O409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:P409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(R$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:Q409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(S$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:R409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(T$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:S409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(U$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:T409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(V$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:U409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(W$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:V409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(X$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:W409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Y$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:X409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Z$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:Y409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AA$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:Z409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AB$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AA409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AC$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AB409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AD$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AC409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AE$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AD409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AF$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AE409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AG$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AF409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AH$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AG409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AI$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AH409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AI409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AK$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AJ409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AL$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AK409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AM$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AL409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AN$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AM409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AO$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AN409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AP$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AO409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AP409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AR$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AQ409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AS$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AR409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AT$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AS409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AU$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AT409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AV$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AU409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AW$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AV409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AX$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AW409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AY$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AX409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AY409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BA$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:AZ409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BB$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:BA409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BC$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:BB409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BD$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:BC409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BE$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:BD409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BF$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:BE409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BG$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:BF409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BH$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:BG409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BI$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla)^0.5)-SUM($M409:BH409),(Input!$M$168*(1+rvanilla)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:N410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:O410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:P410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(R$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:Q410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(S$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:R410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(T$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:S410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(U$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:T410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(V$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:U410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(W$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:V410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(X$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:W410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Y$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:X410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Z$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:Y410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AA$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:Z410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AB$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AA410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AC$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AB410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AD$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AC410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AE$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AD410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AF$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AE410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AG$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AF410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AH$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AG410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AI$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AH410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AI410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AK$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AJ410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AL$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AK410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AM$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AL410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AN$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AM410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AO$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AN410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AP$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AO410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AP410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AR$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AQ410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AS$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AR410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AT$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AS410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AU$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AT410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AV$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AU410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AW$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AV410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AX$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AW410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AY$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AX410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AY410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BA$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:AZ410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BB$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:BA410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BC$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:BB410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BD$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:BC410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BE$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:BD410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BF$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:BE410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BG$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:BF410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BH$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:BG410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BI$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla)^0.5)-SUM($N410:BH410),(Input!$N$168*(1+rvanilla)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:O411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:P411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(R$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:Q411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(S$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:R411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(T$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:S411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(U$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:T411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(V$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:U411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(W$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:V411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(X$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:W411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Y$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:X411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Z$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:Y411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AA$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:Z411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AB$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AA411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AC$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AB411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AD$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AC411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AE$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AD411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AF$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AE411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AG$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AF411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AH$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AG411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AI$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AH411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AI411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AK$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AJ411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AL$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AK411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AM$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AL411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AN$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AM411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AO$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AN411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AP$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AO411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AP411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AR$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AQ411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AS$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AR411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AT$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AS411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AU$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AT411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AV$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AU411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AW$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AV411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AX$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AW411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AY$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AX411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AY411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BA$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:AZ411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BB$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:BA411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BC$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:BB411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BD$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:BC411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BE$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:BD411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BF$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:BE411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BG$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:BF411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BH$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:BG411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BI$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla)^0.5)-SUM($O411:BH411),(Input!$O$168*(1+rvanilla)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:P412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(R$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:Q412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(S$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:R412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(T$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:S412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(U$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:T412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(V$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:U412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(W$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:V412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(X$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:W412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Y$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:X412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Z$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:Y412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AA$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:Z412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AB$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AA412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AC$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AB412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AD$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AC412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AE$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AD412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AF$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AE412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AG$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AF412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AH$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AG412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AI$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AH412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AI412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AK$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AJ412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AL$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AK412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AM$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AL412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AN$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AM412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AO$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AN412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AP$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AO412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AP412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AR$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AQ412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AS$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AR412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AT$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AS412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AU$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AT412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AV$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AU412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AW$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AV412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AX$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AW412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AY$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AX412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AY412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BA$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:AZ412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BB$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:BA412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BC$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:BB412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BD$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:BC412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BE$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:BD412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BF$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:BE412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BG$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:BF412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BH$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:BG412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BI$3>(A26stdlife+$E412),(Input!$P$168*(1+rvanilla)^0.5)-SUM($P412:BH412),(Input!$P$168*(1+rvanilla)^0.5)/A26stdlife))","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"SUM(G401:G412)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM401:AM412)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C426","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A27remlife,A27value-SUM($F414:F414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(H$3>A27remlife,A27value-SUM($F414:G414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(I$3>A27remlife,A27value-SUM($F414:H414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(J$3>A27remlife,A27value-SUM($F414:I414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(K$3>A27remlife,A27value-SUM($F414:J414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(L$3>A27remlife,A27value-SUM($F414:K414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(M$3>A27remlife,A27value-SUM($F414:L414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(N$3>A27remlife,A27value-SUM($F414:M414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(O$3>A27remlife,A27value-SUM($F414:N414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(P$3>A27remlife,A27value-SUM($F414:O414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(Q$3>A27remlife,A27value-SUM($F414:P414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(R$3>A27remlife,A27value-SUM($F414:Q414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(S$3>A27remlife,A27value-SUM($F414:R414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(T$3>A27remlife,A27value-SUM($F414:S414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(U$3>A27remlife,A27value-SUM($F414:T414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(V$3>A27remlife,A27value-SUM($F414:U414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(W$3>A27remlife,A27value-SUM($F414:V414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(X$3>A27remlife,A27value-SUM($F414:W414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(Y$3>A27remlife,A27value-SUM($F414:X414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(Z$3>A27remlife,A27value-SUM($F414:Y414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AA$3>A27remlife,A27value-SUM($F414:Z414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AB$3>A27remlife,A27value-SUM($F414:AA414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AC$3>A27remlife,A27value-SUM($F414:AB414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AD$3>A27remlife,A27value-SUM($F414:AC414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AE$3>A27remlife,A27value-SUM($F414:AD414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AF$3>A27remlife,A27value-SUM($F414:AE414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AG$3>A27remlife,A27value-SUM($F414:AF414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AH$3>A27remlife,A27value-SUM($F414:AG414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AI$3>A27remlife,A27value-SUM($F414:AH414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AJ$3>A27remlife,A27value-SUM($F414:AI414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AK$3>A27remlife,A27value-SUM($F414:AJ414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AL$3>A27remlife,A27value-SUM($F414:AK414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AM$3>A27remlife,A27value-SUM($F414:AL414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AN$3>A27remlife,A27value-SUM($F414:AM414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AO$3>A27remlife,A27value-SUM($F414:AN414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AP$3>A27remlife,A27value-SUM($F414:AO414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AQ$3>A27remlife,A27value-SUM($F414:AP414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AR$3>A27remlife,A27value-SUM($F414:AQ414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AS$3>A27remlife,A27value-SUM($F414:AR414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AT$3>A27remlife,A27value-SUM($F414:AS414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AU$3>A27remlife,A27value-SUM($F414:AT414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AV$3>A27remlife,A27value-SUM($F414:AU414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AW$3>A27remlife,A27value-SUM($F414:AV414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AX$3>A27remlife,A27value-SUM($F414:AW414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AY$3>A27remlife,A27value-SUM($F414:AX414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(AZ$3>A27remlife,A27value-SUM($F414:AY414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(BA$3>A27remlife,A27value-SUM($F414:AZ414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(BB$3>A27remlife,A27value-SUM($F414:BA414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(BC$3>A27remlife,A27value-SUM($F414:BB414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(BD$3>A27remlife,A27value-SUM($F414:BC414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(BE$3>A27remlife,A27value-SUM($F414:BD414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(BF$3>A27remlife,A27value-SUM($F414:BE414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(BG$3>A27remlife,A27value-SUM($F414:BF414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(BH$3>A27remlife,A27value-SUM($F414:BG414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(BI$3>A27remlife,A27value-SUM($F414:BH414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(H$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:G416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(I$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:H416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:I416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:J416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:K416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:L416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:M416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:N416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:O416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:P416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(R$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:Q416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(S$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:R416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(T$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:S416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(U$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:T416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(V$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:U416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(W$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:V416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(X$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:W416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Y$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:X416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Z$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:Y416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AA$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:Z416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AB$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AA416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AC$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AB416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AD$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AC416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AE$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AD416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AF$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AE416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AG$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AF416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AH$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AG416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AI$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AH416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AI416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AK$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AJ416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AL$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AK416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AM$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AL416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AN$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AM416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AO$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AN416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AP$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AO416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AP416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AR$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AQ416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AS$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AR416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AT$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AS416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AU$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AT416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AV$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AU416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AW$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AV416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AX$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AW416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AY$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AX416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AY416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BA$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:AZ416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BB$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:BA416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BC$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:BB416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BD$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:BC416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BE$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:BD416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BF$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:BE416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BG$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:BF416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BH$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:BG416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BI$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla)^0.5)-SUM($G416:BH416),(Input!$G$169*(1+rvanilla)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(I$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:H417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:I417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:J417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:K417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:L417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:M417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:N417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:O417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:P417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(R$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:Q417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(S$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:R417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(T$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:S417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(U$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:T417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(V$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:U417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(W$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:V417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(X$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:W417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Y$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:X417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Z$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:Y417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AA$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:Z417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AB$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AA417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AC$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AB417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AD$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AC417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AE$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AD417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AF$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AE417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AG$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AF417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AH$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AG417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AI$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AH417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AI417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AK$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AJ417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AL$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AK417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AM$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AL417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AN$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AM417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AO$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AN417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AP$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AO417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AP417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AR$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AQ417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AS$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AR417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AT$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AS417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AU$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AT417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AV$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AU417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AW$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AV417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AX$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AW417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AY$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AX417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AY417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BA$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:AZ417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BB$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:BA417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BC$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:BB417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BD$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:BC417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BE$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:BD417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BF$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:BE417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BG$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:BF417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BH$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:BG417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BI$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla)^0.5)-SUM($H417:BH417),(Input!$H$169*(1+rvanilla)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:I418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:J418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:K418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:L418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:M418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:N418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:O418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:P418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(R$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:Q418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(S$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:R418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(T$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:S418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(U$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:T418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(V$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:U418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(W$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:V418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(X$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:W418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Y$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:X418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Z$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:Y418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AA$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:Z418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AB$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AA418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AC$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AB418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AD$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AC418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AE$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AD418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AF$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AE418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AG$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AF418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AH$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AG418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AI$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AH418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AI418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AK$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AJ418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AL$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AK418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AM$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AL418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AN$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AM418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AO$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AN418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AP$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AO418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AP418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AR$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AQ418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AS$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AR418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AT$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AS418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AU$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AT418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AV$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AU418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AW$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AV418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AX$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AW418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AY$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AX418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AY418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BA$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:AZ418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BB$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:BA418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BC$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:BB418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BD$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:BC418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BE$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:BD418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BF$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:BE418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BG$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:BF418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BH$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:BG418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BI$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla)^0.5)-SUM($I418:BH418),(Input!$I$169*(1+rvanilla)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:J419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:K419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:L419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:M419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:N419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:O419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:P419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(R$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:Q419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(S$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:R419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(T$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:S419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(U$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:T419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(V$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:U419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(W$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:V419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(X$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:W419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Y$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:X419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Z$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:Y419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AA$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:Z419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AB$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AA419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AC$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AB419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AD$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AC419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AE$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AD419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AF$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AE419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AG$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AF419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AH$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AG419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AI$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AH419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AI419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AK$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AJ419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AL$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AK419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AM$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AL419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AN$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AM419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AO$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AN419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AP$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AO419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AP419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AR$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AQ419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AS$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AR419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AT$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AS419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AU$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AT419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AV$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AU419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AW$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AV419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AX$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AW419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AY$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AX419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AY419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BA$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:AZ419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BB$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:BA419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BC$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:BB419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BD$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:BC419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BE$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:BD419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BF$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:BE419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BG$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:BF419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BH$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:BG419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BI$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla)^0.5)-SUM($J419:BH419),(Input!$J$169*(1+rvanilla)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:K420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:L420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:M420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:N420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:O420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:P420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(R$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:Q420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(S$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:R420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(T$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:S420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(U$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:T420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(V$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:U420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(W$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:V420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(X$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:W420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Y$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:X420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Z$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:Y420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AA$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:Z420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AB$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AA420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AC$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AB420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AD$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AC420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AE$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AD420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AF$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AE420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AG$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AF420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AH$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AG420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AI$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AH420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AI420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AK$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AJ420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AL$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AK420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AM$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AL420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AN$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AM420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AO$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AN420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AP$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AO420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AP420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AR$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AQ420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AS$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AR420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AT$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AS420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AU$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AT420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AV$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AU420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AW$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AV420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AX$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AW420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AY$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AX420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AY420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BA$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:AZ420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BB$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:BA420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BC$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:BB420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BD$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:BC420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BE$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:BD420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BF$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:BE420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BG$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:BF420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BH$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:BG420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BI$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla)^0.5)-SUM($K420:BH420),(Input!$K$169*(1+rvanilla)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:L421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:M421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:N421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:O421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:P421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(R$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:Q421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(S$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:R421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(T$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:S421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(U$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:T421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(V$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:U421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(W$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:V421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(X$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:W421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Y$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:X421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Z$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:Y421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AA$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:Z421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AB$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AA421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AC$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AB421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AD$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AC421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AE$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AD421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AF$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AE421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AG$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AF421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AH$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AG421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AI$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AH421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AI421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AK$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AJ421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AL$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AK421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AM$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AL421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AN$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AM421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AO$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AN421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AP$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AO421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AP421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AR$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AQ421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AS$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AR421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AT$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AS421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AU$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AT421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AV$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AU421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AW$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AV421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AX$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AW421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AY$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AX421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AY421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BA$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:AZ421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BB$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:BA421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BC$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:BB421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BD$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:BC421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BE$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:BD421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BF$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:BE421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BG$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:BF421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BH$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:BG421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BI$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla)^0.5)-SUM($L421:BH421),(Input!$L$169*(1+rvanilla)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:M422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:N422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:O422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:P422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(R$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:Q422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(S$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:R422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(T$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:S422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(U$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:T422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(V$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:U422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(W$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:V422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(X$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:W422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Y$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:X422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Z$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:Y422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AA$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:Z422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AB$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AA422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AC$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AB422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AD$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AC422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AE$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AD422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AF$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AE422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AG$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AF422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AH$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AG422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AI$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AH422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AI422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AK$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AJ422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AL$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AK422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AM$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AL422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AN$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AM422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AO$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AN422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AP$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AO422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AP422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AR$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AQ422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AS$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AR422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AT$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AS422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AU$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AT422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AV$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AU422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AW$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AV422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AX$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AW422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AY$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AX422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AY422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BA$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:AZ422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BB$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:BA422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BC$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:BB422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BD$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:BC422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BE$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:BD422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BF$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:BE422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BG$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:BF422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BH$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:BG422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BI$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla)^0.5)-SUM($M422:BH422),(Input!$M$169*(1+rvanilla)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:N423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:O423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:P423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(R$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:Q423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(S$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:R423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(T$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:S423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(U$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:T423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(V$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:U423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(W$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:V423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(X$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:W423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Y$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:X423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Z$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:Y423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AA$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:Z423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AB$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AA423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AC$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AB423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AD$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AC423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AE$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AD423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AF$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AE423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AG$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AF423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AH$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AG423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AI$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AH423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AI423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AK$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AJ423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AL$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AK423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AM$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AL423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AN$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AM423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AO$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AN423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AP$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AO423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AP423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AR$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AQ423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AS$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AR423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AT$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AS423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AU$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AT423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AV$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AU423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AW$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AV423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AX$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AW423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AY$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AX423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AY423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BA$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:AZ423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BB$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:BA423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BC$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:BB423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BD$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:BC423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BE$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:BD423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BF$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:BE423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BG$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:BF423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BH$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:BG423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BI$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla)^0.5)-SUM($N423:BH423),(Input!$N$169*(1+rvanilla)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:O424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:P424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(R$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:Q424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(S$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:R424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(T$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:S424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(U$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:T424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(V$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:U424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(W$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:V424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(X$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:W424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Y$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:X424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Z$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:Y424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AA$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:Z424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AB$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AA424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AC$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AB424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AD$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AC424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AE$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AD424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AF$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AE424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AG$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AF424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AH$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AG424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AI$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AH424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AI424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AK$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AJ424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AL$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AK424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AM$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AL424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AN$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AM424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AO$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AN424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AP$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AO424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AP424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AR$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AQ424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AS$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AR424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AT$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AS424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AU$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AT424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AV$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AU424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AW$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AV424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AX$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AW424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AY$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AX424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AY424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BA$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:AZ424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BB$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:BA424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BC$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:BB424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BD$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:BC424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BE$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:BD424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BF$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:BE424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BG$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:BF424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BH$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:BG424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BI$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla)^0.5)-SUM($O424:BH424),(Input!$O$169*(1+rvanilla)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:P425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(R$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:Q425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(S$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:R425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(T$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:S425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(U$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:T425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(V$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:U425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(W$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:V425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(X$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:W425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Y$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:X425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Z$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:Y425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AA$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:Z425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AB$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AA425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AC$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AB425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AD$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AC425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AE$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AD425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AF$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AE425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AG$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AF425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AH$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AG425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AI$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AH425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AI425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AK$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AJ425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AL$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AK425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AM$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AL425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AN$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AM425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AO$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AN425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AP$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AO425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AP425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AR$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AQ425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AS$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AR425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AT$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AS425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AU$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AT425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AV$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AU425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AW$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AV425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AX$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AW425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AY$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AX425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AY425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BA$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:AZ425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BB$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:BA425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BC$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:BB425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BD$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:BC425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BE$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:BD425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BF$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:BE425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BG$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:BF425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BH$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:BG425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BI$3>(A27stdlife+$E425),(Input!$P$169*(1+rvanilla)^0.5)-SUM($P425:BH425),(Input!$P$169*(1+rvanilla)^0.5)/A27stdlife))","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"SUM(G414:G425)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM414:AM425)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C439","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A28remlife,A28value-SUM($F427:F427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(H$3>A28remlife,A28value-SUM($F427:G427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(I$3>A28remlife,A28value-SUM($F427:H427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(J$3>A28remlife,A28value-SUM($F427:I427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(K$3>A28remlife,A28value-SUM($F427:J427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(L$3>A28remlife,A28value-SUM($F427:K427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(M$3>A28remlife,A28value-SUM($F427:L427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(N$3>A28remlife,A28value-SUM($F427:M427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(O$3>A28remlife,A28value-SUM($F427:N427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(P$3>A28remlife,A28value-SUM($F427:O427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(Q$3>A28remlife,A28value-SUM($F427:P427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(R$3>A28remlife,A28value-SUM($F427:Q427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(S$3>A28remlife,A28value-SUM($F427:R427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(T$3>A28remlife,A28value-SUM($F427:S427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(U$3>A28remlife,A28value-SUM($F427:T427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(V$3>A28remlife,A28value-SUM($F427:U427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(W$3>A28remlife,A28value-SUM($F427:V427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(X$3>A28remlife,A28value-SUM($F427:W427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(Y$3>A28remlife,A28value-SUM($F427:X427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(Z$3>A28remlife,A28value-SUM($F427:Y427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AA$3>A28remlife,A28value-SUM($F427:Z427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AB$3>A28remlife,A28value-SUM($F427:AA427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AC$3>A28remlife,A28value-SUM($F427:AB427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AD$3>A28remlife,A28value-SUM($F427:AC427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AE$3>A28remlife,A28value-SUM($F427:AD427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AF$3>A28remlife,A28value-SUM($F427:AE427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AG$3>A28remlife,A28value-SUM($F427:AF427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AH$3>A28remlife,A28value-SUM($F427:AG427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AI$3>A28remlife,A28value-SUM($F427:AH427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AJ$3>A28remlife,A28value-SUM($F427:AI427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AK$3>A28remlife,A28value-SUM($F427:AJ427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AL$3>A28remlife,A28value-SUM($F427:AK427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AM$3>A28remlife,A28value-SUM($F427:AL427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AN$3>A28remlife,A28value-SUM($F427:AM427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AO$3>A28remlife,A28value-SUM($F427:AN427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AP$3>A28remlife,A28value-SUM($F427:AO427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AQ$3>A28remlife,A28value-SUM($F427:AP427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AR$3>A28remlife,A28value-SUM($F427:AQ427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AS$3>A28remlife,A28value-SUM($F427:AR427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AT$3>A28remlife,A28value-SUM($F427:AS427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AU$3>A28remlife,A28value-SUM($F427:AT427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AV$3>A28remlife,A28value-SUM($F427:AU427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AW$3>A28remlife,A28value-SUM($F427:AV427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AX$3>A28remlife,A28value-SUM($F427:AW427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AY$3>A28remlife,A28value-SUM($F427:AX427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(AZ$3>A28remlife,A28value-SUM($F427:AY427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(BA$3>A28remlife,A28value-SUM($F427:AZ427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(BB$3>A28remlife,A28value-SUM($F427:BA427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(BC$3>A28remlife,A28value-SUM($F427:BB427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(BD$3>A28remlife,A28value-SUM($F427:BC427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(BE$3>A28remlife,A28value-SUM($F427:BD427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(BF$3>A28remlife,A28value-SUM($F427:BE427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(BG$3>A28remlife,A28value-SUM($F427:BF427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(BH$3>A28remlife,A28value-SUM($F427:BG427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(BI$3>A28remlife,A28value-SUM($F427:BH427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(H$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:G429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(I$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:H429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:I429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:J429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:K429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:L429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:M429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:N429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:O429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:P429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(R$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:Q429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(S$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:R429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(T$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:S429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(U$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:T429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(V$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:U429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(W$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:V429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(X$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:W429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Y$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:X429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Z$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:Y429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AA$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:Z429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AB$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AA429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AC$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AB429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AD$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AC429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AE$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AD429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AF$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AE429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AG$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AF429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AH$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AG429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AI$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AH429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AI429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AK$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AJ429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AL$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AK429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AM$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AL429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AN$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AM429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AO$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AN429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AP$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AO429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AP429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AR$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AQ429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AS$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AR429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AT$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AS429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AU$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AT429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AV$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AU429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AW$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AV429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AX$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AW429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AY$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AX429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AY429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BA$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:AZ429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BB$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:BA429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BC$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:BB429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BD$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:BC429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BE$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:BD429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BF$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:BE429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BG$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:BF429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BH$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:BG429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BI$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla)^0.5)-SUM($G429:BH429),(Input!$G$170*(1+rvanilla)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(I$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:H430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:I430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:J430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:K430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:L430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:M430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:N430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:O430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:P430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(R$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:Q430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(S$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:R430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(T$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:S430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(U$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:T430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(V$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:U430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(W$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:V430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(X$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:W430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Y$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:X430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Z$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:Y430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AA$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:Z430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AB$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AA430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AC$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AB430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AD$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AC430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AE$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AD430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AF$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AE430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AG$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AF430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AH$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AG430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AI$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AH430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AI430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AK$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AJ430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AL$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AK430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AM$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AL430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AN$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AM430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AO$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AN430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AP$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AO430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AP430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AR$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AQ430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AS$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AR430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AT$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AS430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AU$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AT430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AV$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AU430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AW$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AV430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AX$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AW430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AY$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AX430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AY430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BA$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:AZ430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BB$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:BA430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BC$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:BB430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BD$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:BC430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BE$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:BD430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BF$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:BE430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BG$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:BF430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BH$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:BG430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BI$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla)^0.5)-SUM($H430:BH430),(Input!$H$170*(1+rvanilla)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:I431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:J431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:K431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:L431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:M431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:N431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:O431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:P431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(R$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:Q431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(S$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:R431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(T$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:S431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(U$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:T431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(V$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:U431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(W$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:V431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(X$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:W431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Y$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:X431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Z$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:Y431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AA$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:Z431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AB$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AA431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AC$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AB431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AD$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AC431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AE$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AD431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AF$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AE431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AG$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AF431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AH$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AG431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AI$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AH431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AI431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AK$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AJ431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AL$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AK431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AM$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AL431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AN$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AM431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AO$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AN431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AP$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AO431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AP431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AR$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AQ431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AS$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AR431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AT$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AS431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AU$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AT431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AV$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AU431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AW$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AV431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AX$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AW431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AY$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AX431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AY431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BA$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:AZ431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BB$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:BA431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BC$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:BB431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BD$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:BC431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BE$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:BD431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BF$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:BE431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BG$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:BF431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BH$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:BG431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BI$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla)^0.5)-SUM($I431:BH431),(Input!$I$170*(1+rvanilla)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:J432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:K432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:L432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:M432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:N432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:O432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:P432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(R$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:Q432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(S$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:R432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(T$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:S432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(U$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:T432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(V$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:U432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(W$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:V432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(X$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:W432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Y$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:X432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Z$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:Y432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AA$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:Z432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AB$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AA432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AC$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AB432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AD$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AC432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AE$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AD432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AF$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AE432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AG$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AF432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AH$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AG432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AI$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AH432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AI432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AK$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AJ432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AL$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AK432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AM$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AL432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AN$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AM432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AO$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AN432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AP$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AO432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AP432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AR$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AQ432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AS$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AR432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AT$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AS432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AU$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AT432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AV$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AU432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AW$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AV432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AX$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AW432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AY$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AX432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AY432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BA$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:AZ432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BB$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:BA432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BC$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:BB432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BD$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:BC432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BE$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:BD432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BF$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:BE432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BG$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:BF432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BH$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:BG432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BI$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla)^0.5)-SUM($J432:BH432),(Input!$J$170*(1+rvanilla)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:K433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:L433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:M433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:N433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:O433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:P433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(R$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:Q433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(S$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:R433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(T$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:S433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(U$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:T433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(V$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:U433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(W$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:V433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(X$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:W433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Y$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:X433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Z$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:Y433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AA$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:Z433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AB$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AA433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AC$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AB433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AD$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AC433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AE$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AD433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AF$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AE433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AG$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AF433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AH$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AG433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AI$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AH433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AI433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AK$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AJ433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AL$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AK433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AM$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AL433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AN$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AM433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AO$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AN433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AP$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AO433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AP433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AR$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AQ433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AS$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AR433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AT$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AS433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AU$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AT433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AV$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AU433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AW$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AV433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AX$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AW433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AY$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AX433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AY433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BA$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:AZ433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BB$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:BA433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BC$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:BB433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BD$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:BC433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BE$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:BD433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BF$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:BE433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BG$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:BF433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BH$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:BG433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BI$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla)^0.5)-SUM($K433:BH433),(Input!$K$170*(1+rvanilla)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:L434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:M434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:N434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:O434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:P434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(R$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:Q434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(S$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:R434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(T$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:S434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(U$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:T434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(V$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:U434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(W$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:V434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(X$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:W434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Y$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:X434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Z$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:Y434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AA$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:Z434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AB$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AA434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AC$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AB434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AD$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AC434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AE$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AD434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AF$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AE434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AG$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AF434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AH$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AG434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AI$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AH434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AI434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AK$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AJ434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AL$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AK434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AM$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AL434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AN$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AM434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AO$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AN434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AP$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AO434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AP434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AR$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AQ434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AS$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AR434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AT$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AS434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AU$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AT434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AV$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AU434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AW$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AV434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AX$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AW434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AY$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AX434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AY434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BA$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:AZ434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BB$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:BA434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BC$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:BB434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BD$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:BC434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BE$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:BD434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BF$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:BE434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BG$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:BF434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BH$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:BG434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BI$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla)^0.5)-SUM($L434:BH434),(Input!$L$170*(1+rvanilla)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:M435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:N435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:O435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:P435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(R$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:Q435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(S$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:R435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(T$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:S435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(U$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:T435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(V$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:U435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(W$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:V435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(X$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:W435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Y$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:X435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Z$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:Y435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AA$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:Z435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AB$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AA435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AC$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AB435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AD$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AC435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AE$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AD435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AF$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AE435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AG$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AF435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AH$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AG435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AI$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AH435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AI435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AK$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AJ435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AL$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AK435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AM$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AL435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AN$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AM435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AO$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AN435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AP$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AO435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AP435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AR$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AQ435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AS$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AR435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AT$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AS435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AU$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AT435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AV$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AU435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AW$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AV435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AX$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AW435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AY$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AX435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AY435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BA$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:AZ435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BB$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:BA435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BC$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:BB435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BD$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:BC435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BE$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:BD435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BF$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:BE435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BG$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:BF435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BH$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:BG435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BI$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla)^0.5)-SUM($M435:BH435),(Input!$M$170*(1+rvanilla)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:N436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:O436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:P436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(R$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:Q436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(S$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:R436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(T$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:S436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(U$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:T436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(V$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:U436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(W$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:V436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(X$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:W436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Y$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:X436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Z$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:Y436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AA$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:Z436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AB$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AA436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AC$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AB436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AD$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AC436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AE$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AD436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AF$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AE436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AG$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AF436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AH$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AG436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AI$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AH436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AI436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AK$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AJ436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AL$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AK436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AM$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AL436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AN$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AM436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AO$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AN436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AP$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AO436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AP436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AR$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AQ436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AS$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AR436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AT$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AS436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AU$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AT436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AV$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AU436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AW$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AV436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AX$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AW436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AY$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AX436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AY436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BA$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:AZ436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BB$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:BA436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BC$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:BB436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BD$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:BC436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BE$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:BD436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BF$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:BE436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BG$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:BF436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BH$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:BG436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BI$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla)^0.5)-SUM($N436:BH436),(Input!$N$170*(1+rvanilla)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:O437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:P437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(R$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:Q437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(S$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:R437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(T$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:S437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(U$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:T437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(V$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:U437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(W$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:V437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(X$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:W437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Y$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:X437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Z$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:Y437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AA$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:Z437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AB$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AA437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AC$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AB437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AD$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AC437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AE$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AD437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AF$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AE437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AG$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AF437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AH$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AG437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AI$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AH437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AI437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AK$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AJ437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AL$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AK437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AM$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AL437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AN$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AM437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AO$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AN437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AP$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AO437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AP437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AR$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AQ437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AS$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AR437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AT$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AS437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AU$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AT437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AV$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AU437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AW$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AV437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AX$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AW437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AY$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AX437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AY437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BA$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:AZ437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BB$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:BA437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BC$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:BB437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BD$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:BC437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BE$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:BD437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BF$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:BE437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BG$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:BF437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BH$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:BG437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BI$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla)^0.5)-SUM($O437:BH437),(Input!$O$170*(1+rvanilla)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:P438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(R$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:Q438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(S$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:R438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(T$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:S438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(U$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:T438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(V$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:U438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(W$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:V438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(X$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:W438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Y$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:X438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Z$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:Y438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AA$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:Z438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AB$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AA438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AC$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AB438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AD$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AC438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AE$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AD438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AF$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AE438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AG$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AF438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AH$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AG438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AI$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AH438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AI438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AK$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AJ438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AL$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AK438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AM$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AL438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AN$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AM438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AO$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AN438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AP$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AO438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AP438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AR$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AQ438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AS$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AR438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AT$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AS438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AU$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AT438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AV$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AU438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AW$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AV438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AX$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AW438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AY$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AX438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AY438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BA$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:AZ438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BB$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:BA438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BC$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:BB438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BD$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:BC438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BE$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:BD438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BF$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:BE438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BG$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:BF438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BH$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:BG438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BI$3>(A28stdlife+$E438),(Input!$P$170*(1+rvanilla)^0.5)-SUM($P438:BH438),(Input!$P$170*(1+rvanilla)^0.5)/A28stdlife))","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"SUM(G427:G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM427:AM438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C452","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A29remlife,A29value-SUM($F440:F440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(H$3>A29remlife,A29value-SUM($F440:G440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(I$3>A29remlife,A29value-SUM($F440:H440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(J$3>A29remlife,A29value-SUM($F440:I440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(K$3>A29remlife,A29value-SUM($F440:J440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(L$3>A29remlife,A29value-SUM($F440:K440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(M$3>A29remlife,A29value-SUM($F440:L440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(N$3>A29remlife,A29value-SUM($F440:M440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(O$3>A29remlife,A29value-SUM($F440:N440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(P$3>A29remlife,A29value-SUM($F440:O440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(Q$3>A29remlife,A29value-SUM($F440:P440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(R$3>A29remlife,A29value-SUM($F440:Q440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(S$3>A29remlife,A29value-SUM($F440:R440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(T$3>A29remlife,A29value-SUM($F440:S440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(U$3>A29remlife,A29value-SUM($F440:T440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(V$3>A29remlife,A29value-SUM($F440:U440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(W$3>A29remlife,A29value-SUM($F440:V440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(X$3>A29remlife,A29value-SUM($F440:W440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(Y$3>A29remlife,A29value-SUM($F440:X440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(Z$3>A29remlife,A29value-SUM($F440:Y440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AA$3>A29remlife,A29value-SUM($F440:Z440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AB$3>A29remlife,A29value-SUM($F440:AA440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AC$3>A29remlife,A29value-SUM($F440:AB440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AD$3>A29remlife,A29value-SUM($F440:AC440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AE$3>A29remlife,A29value-SUM($F440:AD440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AF$3>A29remlife,A29value-SUM($F440:AE440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AG$3>A29remlife,A29value-SUM($F440:AF440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AH$3>A29remlife,A29value-SUM($F440:AG440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AI$3>A29remlife,A29value-SUM($F440:AH440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AJ$3>A29remlife,A29value-SUM($F440:AI440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AK$3>A29remlife,A29value-SUM($F440:AJ440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AL$3>A29remlife,A29value-SUM($F440:AK440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AM$3>A29remlife,A29value-SUM($F440:AL440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AN$3>A29remlife,A29value-SUM($F440:AM440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AO$3>A29remlife,A29value-SUM($F440:AN440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AP$3>A29remlife,A29value-SUM($F440:AO440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AQ$3>A29remlife,A29value-SUM($F440:AP440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AR$3>A29remlife,A29value-SUM($F440:AQ440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AS$3>A29remlife,A29value-SUM($F440:AR440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AT$3>A29remlife,A29value-SUM($F440:AS440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AU$3>A29remlife,A29value-SUM($F440:AT440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AV$3>A29remlife,A29value-SUM($F440:AU440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AW$3>A29remlife,A29value-SUM($F440:AV440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AX$3>A29remlife,A29value-SUM($F440:AW440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AY$3>A29remlife,A29value-SUM($F440:AX440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(AZ$3>A29remlife,A29value-SUM($F440:AY440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(BA$3>A29remlife,A29value-SUM($F440:AZ440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(BB$3>A29remlife,A29value-SUM($F440:BA440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(BC$3>A29remlife,A29value-SUM($F440:BB440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(BD$3>A29remlife,A29value-SUM($F440:BC440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(BE$3>A29remlife,A29value-SUM($F440:BD440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(BF$3>A29remlife,A29value-SUM($F440:BE440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(BG$3>A29remlife,A29value-SUM($F440:BF440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(BH$3>A29remlife,A29value-SUM($F440:BG440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(BI$3>A29remlife,A29value-SUM($F440:BH440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(H$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:G442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(I$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:H442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:I442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:J442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:K442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:L442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:M442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:N442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:O442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:P442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(R$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:Q442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(S$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:R442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(T$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:S442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(U$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:T442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(V$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:U442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(W$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:V442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(X$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:W442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Y$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:X442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Z$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:Y442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AA$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:Z442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AB$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AA442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AC$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AB442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AD$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AC442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AE$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AD442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AF$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AE442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AG$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AF442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AH$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AG442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AI$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AH442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AI442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AK$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AJ442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AL$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AK442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AM$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AL442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AN$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AM442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AO$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AN442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AP$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AO442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AP442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AR$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AQ442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AS$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AR442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AT$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AS442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AU$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AT442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AV$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AU442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AW$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AV442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AX$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AW442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AY$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AX442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AY442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BA$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:AZ442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BB$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:BA442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BC$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:BB442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BD$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:BC442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BE$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:BD442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BF$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:BE442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BG$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:BF442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BH$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:BG442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BI$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla)^0.5)-SUM($G442:BH442),(Input!$G$171*(1+rvanilla)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(I$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:H443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:I443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:J443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:K443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:L443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:M443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:N443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:O443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:P443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(R$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:Q443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(S$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:R443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(T$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:S443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(U$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:T443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(V$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:U443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(W$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:V443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(X$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:W443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Y$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:X443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Z$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:Y443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AA$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:Z443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AB$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AA443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AC$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AB443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AD$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AC443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AE$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AD443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AF$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AE443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AG$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AF443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AH$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AG443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AI$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AH443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AI443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AK$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AJ443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AL$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AK443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AM$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AL443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AN$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AM443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AO$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AN443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AP$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AO443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AP443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AR$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AQ443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AS$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AR443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AT$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AS443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AU$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AT443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AV$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AU443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AW$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AV443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AX$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AW443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AY$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AX443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AY443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BA$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:AZ443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BB$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:BA443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BC$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:BB443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BD$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:BC443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BE$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:BD443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BF$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:BE443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BG$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:BF443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BH$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:BG443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BI$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla)^0.5)-SUM($H443:BH443),(Input!$H$171*(1+rvanilla)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:I444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:J444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:K444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:L444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:M444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:N444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:O444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:P444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(R$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:Q444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(S$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:R444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(T$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:S444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(U$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:T444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(V$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:U444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(W$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:V444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(X$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:W444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Y$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:X444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Z$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:Y444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AA$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:Z444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AB$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AA444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AC$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AB444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AD$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AC444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AE$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AD444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AF$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AE444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AG$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AF444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AH$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AG444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AI$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AH444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AI444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AK$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AJ444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AL$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AK444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AM$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AL444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AN$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AM444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AO$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AN444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AP$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AO444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AP444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AR$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AQ444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AS$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AR444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AT$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AS444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AU$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AT444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AV$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AU444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AW$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AV444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AX$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AW444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AY$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AX444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AY444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BA$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:AZ444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BB$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:BA444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BC$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:BB444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BD$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:BC444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BE$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:BD444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BF$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:BE444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BG$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:BF444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BH$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:BG444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BI$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla)^0.5)-SUM($I444:BH444),(Input!$I$171*(1+rvanilla)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:J445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:K445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:L445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:M445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:N445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:O445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:P445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(R$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:Q445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(S$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:R445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(T$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:S445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(U$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:T445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(V$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:U445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(W$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:V445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(X$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:W445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Y$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:X445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Z$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:Y445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AA$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:Z445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AB$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AA445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AC$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AB445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AD$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AC445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AE$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AD445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AF$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AE445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AG$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AF445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AH$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AG445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AI$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AH445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AI445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AK$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AJ445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AL$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AK445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AM$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AL445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AN$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AM445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AO$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AN445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AP$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AO445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AP445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AR$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AQ445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AS$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AR445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AT$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AS445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AU$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AT445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AV$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AU445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AW$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AV445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AX$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AW445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AY$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AX445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AY445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BA$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:AZ445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BB$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:BA445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BC$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:BB445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BD$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:BC445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BE$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:BD445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BF$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:BE445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BG$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:BF445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BH$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:BG445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BI$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla)^0.5)-SUM($J445:BH445),(Input!$J$171*(1+rvanilla)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:K446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:L446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:M446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:N446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:O446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:P446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(R$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:Q446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(S$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:R446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(T$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:S446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(U$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:T446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(V$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:U446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(W$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:V446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(X$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:W446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Y$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:X446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Z$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:Y446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AA$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:Z446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AB$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AA446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AC$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AB446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AD$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AC446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AE$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AD446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AF$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AE446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AG$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AF446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AH$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AG446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AI$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AH446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AI446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AK$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AJ446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AL$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AK446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AM$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AL446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AN$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AM446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AO$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AN446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AP$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AO446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AP446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AR$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AQ446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AS$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AR446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AT$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AS446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AU$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AT446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AV$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AU446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AW$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AV446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AX$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AW446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AY$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AX446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AY446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BA$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:AZ446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BB$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:BA446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BC$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:BB446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BD$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:BC446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BE$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:BD446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BF$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:BE446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BG$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:BF446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BH$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:BG446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BI$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla)^0.5)-SUM($K446:BH446),(Input!$K$171*(1+rvanilla)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:L447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:M447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:N447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:O447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:P447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(R$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:Q447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(S$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:R447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(T$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:S447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(U$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:T447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(V$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:U447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(W$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:V447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(X$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:W447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Y$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:X447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Z$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:Y447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AA$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:Z447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AB$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AA447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AC$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AB447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AD$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AC447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AE$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AD447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AF$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AE447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AG$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AF447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AH$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AG447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AI$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AH447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AI447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AK$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AJ447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AL$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AK447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AM$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AL447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AN$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AM447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AO$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AN447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AP$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AO447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AP447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AR$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AQ447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AS$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AR447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AT$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AS447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AU$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AT447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AV$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AU447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AW$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AV447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AX$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AW447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AY$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AX447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AY447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BA$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:AZ447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BB$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:BA447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BC$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:BB447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BD$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:BC447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BE$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:BD447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BF$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:BE447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BG$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:BF447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BH$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:BG447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BI$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla)^0.5)-SUM($L447:BH447),(Input!$L$171*(1+rvanilla)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:M448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:N448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:O448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:P448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(R$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:Q448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(S$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:R448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(T$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:S448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(U$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:T448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(V$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:U448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(W$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:V448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(X$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:W448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Y$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:X448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Z$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:Y448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AA$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:Z448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AB$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AA448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AC$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AB448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AD$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AC448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AE$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AD448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AF$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AE448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AG$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AF448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AH$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AG448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AI$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AH448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AI448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AK$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AJ448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AL$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AK448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AM$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AL448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AN$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AM448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AO$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AN448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AP$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AO448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AP448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AR$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AQ448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AS$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AR448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AT$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AS448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AU$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AT448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AV$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AU448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AW$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AV448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AX$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AW448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AY$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AX448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AY448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BA$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:AZ448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BB$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:BA448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BC$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:BB448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BD$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:BC448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BE$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:BD448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BF$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:BE448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BG$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:BF448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BH$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:BG448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BI$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla)^0.5)-SUM($M448:BH448),(Input!$M$171*(1+rvanilla)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:N449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:O449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:P449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(R$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:Q449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(S$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:R449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(T$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:S449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(U$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:T449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(V$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:U449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(W$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:V449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(X$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:W449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Y$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:X449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Z$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:Y449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AA$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:Z449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AB$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AA449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AC$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AB449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AD$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AC449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AE$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AD449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AF$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AE449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AG$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AF449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AH$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AG449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AI$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AH449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AI449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AK$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AJ449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AL$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AK449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AM$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AL449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AN$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AM449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AO$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AN449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AP$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AO449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AP449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AR$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AQ449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AS$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AR449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AT$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AS449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AU$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AT449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AV$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AU449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AW$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AV449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AX$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AW449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AY$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AX449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AY449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BA$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:AZ449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BB$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:BA449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BC$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:BB449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BD$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:BC449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BE$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:BD449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BF$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:BE449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BG$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:BF449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BH$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:BG449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BI$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla)^0.5)-SUM($N449:BH449),(Input!$N$171*(1+rvanilla)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:O450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:P450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(R$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:Q450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(S$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:R450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(T$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:S450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(U$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:T450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(V$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:U450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(W$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:V450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(X$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:W450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Y$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:X450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Z$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:Y450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AA$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:Z450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AB$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AA450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AC$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AB450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AD$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AC450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AE$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AD450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AF$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AE450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AG$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AF450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AH$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AG450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AI$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AH450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AI450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AK$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AJ450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AL$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AK450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AM$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AL450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AN$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AM450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AO$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AN450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AP$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AO450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AP450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AR$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AQ450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AS$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AR450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AT$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AS450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AU$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AT450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AV$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AU450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AW$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AV450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AX$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AW450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AY$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AX450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AY450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BA$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:AZ450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BB$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:BA450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BC$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:BB450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BD$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:BC450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BE$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:BD450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BF$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:BE450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BG$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:BF450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BH$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:BG450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BI$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla)^0.5)-SUM($O450:BH450),(Input!$O$171*(1+rvanilla)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:P451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(R$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:Q451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(S$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:R451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(T$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:S451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(U$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:T451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(V$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:U451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(W$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:V451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(X$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:W451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Y$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:X451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Z$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:Y451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AA$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:Z451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AB$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AA451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AC$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AB451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AD$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AC451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AE$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AD451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AF$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AE451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AG$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AF451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AH$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AG451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AI$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AH451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AI451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AK$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AJ451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AL$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AK451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AM$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AL451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AN$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AM451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AO$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AN451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AP$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AO451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AP451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AR$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AQ451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AS$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AR451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AT$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AS451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AU$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AT451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AV$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AU451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AW$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AV451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AX$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AW451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AY$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AX451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AY451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BA$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:AZ451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BB$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:BA451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BC$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:BB451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BD$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:BC451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BE$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:BD451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BF$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:BE451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BG$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:BF451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BH$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:BG451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BI$3>(A29stdlife+$E451),(Input!$P$171*(1+rvanilla)^0.5)-SUM($P451:BH451),(Input!$P$171*(1+rvanilla)^0.5)/A29stdlife))","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"SUM(G440:G451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM440:AM451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C465","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A30remlife,A30value-SUM($F453:F453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(H$3>A30remlife,A30value-SUM($F453:G453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(I$3>A30remlife,A30value-SUM($F453:H453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(J$3>A30remlife,A30value-SUM($F453:I453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(K$3>A30remlife,A30value-SUM($F453:J453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(L$3>A30remlife,A30value-SUM($F453:K453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(M$3>A30remlife,A30value-SUM($F453:L453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(N$3>A30remlife,A30value-SUM($F453:M453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(O$3>A30remlife,A30value-SUM($F453:N453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(P$3>A30remlife,A30value-SUM($F453:O453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(Q$3>A30remlife,A30value-SUM($F453:P453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(R$3>A30remlife,A30value-SUM($F453:Q453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(S$3>A30remlife,A30value-SUM($F453:R453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(T$3>A30remlife,A30value-SUM($F453:S453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(U$3>A30remlife,A30value-SUM($F453:T453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(V$3>A30remlife,A30value-SUM($F453:U453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(W$3>A30remlife,A30value-SUM($F453:V453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(X$3>A30remlife,A30value-SUM($F453:W453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(Y$3>A30remlife,A30value-SUM($F453:X453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(Z$3>A30remlife,A30value-SUM($F453:Y453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AA$3>A30remlife,A30value-SUM($F453:Z453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AB$3>A30remlife,A30value-SUM($F453:AA453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AC$3>A30remlife,A30value-SUM($F453:AB453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AD$3>A30remlife,A30value-SUM($F453:AC453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AE$3>A30remlife,A30value-SUM($F453:AD453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AF$3>A30remlife,A30value-SUM($F453:AE453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AG$3>A30remlife,A30value-SUM($F453:AF453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AH$3>A30remlife,A30value-SUM($F453:AG453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AI$3>A30remlife,A30value-SUM($F453:AH453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AJ$3>A30remlife,A30value-SUM($F453:AI453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AK$3>A30remlife,A30value-SUM($F453:AJ453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AL$3>A30remlife,A30value-SUM($F453:AK453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AM$3>A30remlife,A30value-SUM($F453:AL453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AN$3>A30remlife,A30value-SUM($F453:AM453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AO$3>A30remlife,A30value-SUM($F453:AN453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AP$3>A30remlife,A30value-SUM($F453:AO453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AQ$3>A30remlife,A30value-SUM($F453:AP453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AR$3>A30remlife,A30value-SUM($F453:AQ453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AS$3>A30remlife,A30value-SUM($F453:AR453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AT$3>A30remlife,A30value-SUM($F453:AS453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AU$3>A30remlife,A30value-SUM($F453:AT453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AV$3>A30remlife,A30value-SUM($F453:AU453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AW$3>A30remlife,A30value-SUM($F453:AV453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AX$3>A30remlife,A30value-SUM($F453:AW453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AY$3>A30remlife,A30value-SUM($F453:AX453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(AZ$3>A30remlife,A30value-SUM($F453:AY453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(BA$3>A30remlife,A30value-SUM($F453:AZ453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(BB$3>A30remlife,A30value-SUM($F453:BA453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(BC$3>A30remlife,A30value-SUM($F453:BB453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(BD$3>A30remlife,A30value-SUM($F453:BC453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(BE$3>A30remlife,A30value-SUM($F453:BD453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(BF$3>A30remlife,A30value-SUM($F453:BE453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(BG$3>A30remlife,A30value-SUM($F453:BF453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(BH$3>A30remlife,A30value-SUM($F453:BG453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(BI$3>A30remlife,A30value-SUM($F453:BH453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(H$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:G455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(I$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:H455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:I455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:J455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:K455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:L455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:M455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:N455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:O455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:P455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(R$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:Q455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(S$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:R455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(T$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:S455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(U$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:T455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(V$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:U455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(W$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:V455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(X$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:W455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Y$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:X455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Z$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:Y455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AA$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:Z455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AB$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AA455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AC$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AB455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AD$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AC455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AE$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AD455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AF$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AE455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AG$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AF455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AH$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AG455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AI$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AH455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AI455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AK$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AJ455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AL$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AK455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AM$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AL455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AN$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AM455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AO$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AN455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AP$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AO455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AP455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AR$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AQ455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AS$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AR455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AT$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AS455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AU$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AT455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AV$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AU455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AW$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AV455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AX$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AW455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AY$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AX455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AY455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BA$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:AZ455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BB$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:BA455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BC$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:BB455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BD$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:BC455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BE$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:BD455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BF$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:BE455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BG$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:BF455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BH$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:BG455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BI$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla)^0.5)-SUM($G455:BH455),(Input!$G$172*(1+rvanilla)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(I$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:H456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:I456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:J456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:K456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:L456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:M456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:N456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:O456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:P456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(R$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:Q456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(S$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:R456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(T$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:S456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(U$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:T456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(V$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:U456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(W$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:V456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(X$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:W456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Y$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:X456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Z$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:Y456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AA$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:Z456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AB$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AA456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AC$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AB456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AD$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AC456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AE$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AD456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AF$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AE456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AG$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AF456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AH$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AG456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AI$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AH456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AI456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AK$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AJ456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AL$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AK456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AM$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AL456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AN$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AM456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AO$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AN456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AP$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AO456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AP456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AR$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AQ456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AS$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AR456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AT$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AS456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AU$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AT456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AV$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AU456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AW$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AV456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AX$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AW456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AY$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AX456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AY456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BA$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:AZ456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BB$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:BA456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BC$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:BB456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BD$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:BC456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BE$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:BD456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BF$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:BE456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BG$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:BF456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BH$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:BG456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BI$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla)^0.5)-SUM($H456:BH456),(Input!$H$172*(1+rvanilla)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:I457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:J457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:K457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:L457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:M457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:N457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:O457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:P457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(R$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:Q457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(S$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:R457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(T$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:S457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(U$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:T457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(V$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:U457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(W$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:V457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(X$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:W457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Y$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:X457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Z$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:Y457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AA$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:Z457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AB$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AA457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AC$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AB457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AD$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AC457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AE$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AD457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AF$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AE457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AG$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AF457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AH$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AG457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AI$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AH457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AI457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AK$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AJ457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AL$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AK457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AM$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AL457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AN$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AM457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AO$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AN457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AP$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AO457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AP457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AR$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AQ457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AS$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AR457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AT$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AS457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AU$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AT457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AV$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AU457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AW$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AV457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AX$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AW457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AY$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AX457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AY457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BA$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:AZ457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BB$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:BA457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BC$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:BB457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BD$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:BC457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BE$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:BD457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BF$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:BE457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BG$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:BF457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BH$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:BG457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BI$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla)^0.5)-SUM($I457:BH457),(Input!$I$172*(1+rvanilla)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:J458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:K458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:L458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:M458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:N458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:O458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:P458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(R$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:Q458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(S$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:R458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(T$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:S458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(U$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:T458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(V$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:U458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(W$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:V458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(X$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:W458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Y$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:X458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Z$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:Y458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AA$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:Z458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AB$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AA458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AC$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AB458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AD$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AC458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AE$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AD458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AF$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AE458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AG$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AF458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AH$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AG458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AI$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AH458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AI458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AK$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AJ458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AL$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AK458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AM$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AL458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AN$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AM458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AO$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AN458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AP$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AO458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AP458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AR$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AQ458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AS$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AR458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AT$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AS458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AU$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AT458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AV$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AU458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AW$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AV458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AX$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AW458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AY$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AX458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AY458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BA$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:AZ458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BB$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:BA458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BC$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:BB458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BD$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:BC458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BE$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:BD458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BF$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:BE458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BG$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:BF458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BH$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:BG458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BI$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla)^0.5)-SUM($J458:BH458),(Input!$J$172*(1+rvanilla)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:K459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:L459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:M459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:N459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:O459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:P459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(R$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:Q459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(S$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:R459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(T$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:S459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(U$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:T459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(V$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:U459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(W$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:V459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(X$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:W459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Y$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:X459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Z$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:Y459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AA$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:Z459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AB$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AA459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AC$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AB459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AD$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AC459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AE$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AD459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AF$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AE459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AG$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AF459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AH$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AG459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AI$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AH459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AI459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AK$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AJ459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AL$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AK459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AM$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AL459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AN$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AM459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AO$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AN459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AP$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AO459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AP459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AR$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AQ459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AS$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AR459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AT$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AS459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AU$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AT459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AV$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AU459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AW$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AV459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AX$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AW459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AY$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AX459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AY459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BA$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:AZ459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BB$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:BA459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BC$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:BB459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BD$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:BC459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BE$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:BD459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BF$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:BE459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BG$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:BF459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BH$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:BG459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BI$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla)^0.5)-SUM($K459:BH459),(Input!$K$172*(1+rvanilla)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:L460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:M460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:N460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:O460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:P460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(R$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:Q460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(S$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:R460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(T$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:S460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(U$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:T460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(V$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:U460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(W$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:V460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(X$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:W460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Y$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:X460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Z$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:Y460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AA$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:Z460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AB$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AA460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AC$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AB460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AD$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AC460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AE$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AD460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AF$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AE460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AG$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AF460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AH$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AG460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AI$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AH460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AI460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AK$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AJ460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AL$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AK460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AM$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AL460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AN$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AM460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AO$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AN460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AP$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AO460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AP460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AR$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AQ460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AS$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AR460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AT$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AS460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AU$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AT460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AV$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AU460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AW$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AV460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AX$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AW460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AY$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AX460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AY460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BA$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:AZ460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BB$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:BA460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BC$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:BB460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BD$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:BC460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BE$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:BD460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BF$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:BE460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BG$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:BF460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BH$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:BG460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BI$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla)^0.5)-SUM($L460:BH460),(Input!$L$172*(1+rvanilla)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:M461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:N461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:O461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:P461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(R$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:Q461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(S$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:R461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(T$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:S461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(U$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:T461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(V$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:U461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(W$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:V461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(X$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:W461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Y$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:X461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Z$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:Y461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AA$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:Z461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AB$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AA461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AC$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AB461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AD$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AC461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AE$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AD461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AF$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AE461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AG$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AF461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AH$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AG461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AI$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AH461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AI461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AK$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AJ461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AL$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AK461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AM$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AL461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AN$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AM461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AO$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AN461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AP$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AO461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AP461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AR$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AQ461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AS$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AR461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AT$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AS461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AU$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AT461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AV$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AU461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AW$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AV461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AX$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AW461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AY$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AX461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AY461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BA$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:AZ461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BB$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:BA461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BC$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:BB461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BD$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:BC461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BE$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:BD461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BF$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:BE461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BG$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:BF461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BH$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:BG461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BI$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla)^0.5)-SUM($M461:BH461),(Input!$M$172*(1+rvanilla)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:N462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:O462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:P462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(R$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:Q462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(S$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:R462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(T$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:S462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(U$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:T462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(V$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:U462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(W$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:V462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(X$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:W462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Y$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:X462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Z$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:Y462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AA$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:Z462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AB$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AA462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AC$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AB462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AD$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AC462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AE$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AD462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AF$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AE462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AG$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AF462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AH$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AG462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AI$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AH462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AI462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AK$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AJ462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AL$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AK462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AM$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AL462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AN$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AM462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AO$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AN462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AP$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AO462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AP462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AR$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AQ462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AS$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AR462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AT$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AS462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AU$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AT462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AV$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AU462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AW$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AV462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AX$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AW462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AY$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AX462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AY462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BA$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:AZ462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BB$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:BA462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BC$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:BB462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BD$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:BC462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BE$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:BD462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BF$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:BE462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BG$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:BF462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BH$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:BG462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BI$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla)^0.5)-SUM($N462:BH462),(Input!$N$172*(1+rvanilla)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:O463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:P463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(R$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:Q463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(S$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:R463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(T$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:S463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(U$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:T463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(V$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:U463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(W$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:V463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(X$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:W463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Y$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:X463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Z$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:Y463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AA$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:Z463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AB$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AA463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AC$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AB463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AD$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AC463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AE$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AD463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AF$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AE463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AG$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AF463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AH$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AG463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AI$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AH463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AI463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AK$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AJ463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AL$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AK463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AM$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AL463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AN$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AM463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AO$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AN463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AP$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AO463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AP463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AR$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AQ463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AS$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AR463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AT$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AS463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AU$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AT463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AV$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AU463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AW$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AV463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AX$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AW463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AY$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AX463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AY463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BA$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:AZ463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BB$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:BA463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BC$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:BB463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BD$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:BC463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BE$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:BD463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BF$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:BE463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BG$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:BF463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BH$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:BG463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BI$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla)^0.5)-SUM($O463:BH463),(Input!$O$172*(1+rvanilla)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:P464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(R$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:Q464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(S$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:R464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(T$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:S464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(U$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:T464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(V$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:U464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(W$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:V464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(X$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:W464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Y$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:X464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Z$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:Y464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AA$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:Z464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AB$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AA464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AC$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AB464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AD$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AC464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AE$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AD464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AF$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AE464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AG$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AF464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AH$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AG464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AI$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AH464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AI464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AK$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AJ464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AL$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AK464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AM$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AL464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AN$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AM464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AO$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AN464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AP$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AO464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AP464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AR$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AQ464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AS$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AR464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AT$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AS464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AU$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AT464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AV$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AU464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AW$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AV464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AX$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AW464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AY$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AX464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AY464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BA$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:AZ464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BB$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:BA464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BC$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:BB464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BD$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:BC464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BE$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:BD464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BF$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:BE464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BG$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:BF464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BH$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:BG464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BI$3>(A30stdlife+$E464),(Input!$P$172*(1+rvanilla)^0.5)-SUM($P464:BH464),(Input!$P$172*(1+rvanilla)^0.5)/A30stdlife))","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"SUM(G453:G464)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM453:AM464)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Real Residual RAB (end period)",null,null,null,{"$f":"F9","v":1275.2983543515013},{"$f":"F466-G75+G10","v":1330.0922215201263},{"$f":"G466-H75+H10","v":1380.0039083047302},{"$f":"H466-I75+I10","v":1423.2681548527976},1451.9573057999999,1468.5292511981802,1404.6383145179841,1343.9794017850111,1286.4031713615902,1230.4984915480372,1176.444200206103,1124.2826390478606,1078.3178675163647,1033.9080730318319,989.49827854729926,945.08848406276661,900.67868957823396,856.33764984680215,812.0624807664949,767.85472950700523,723.70797835388407,679.62572100957277,636.06788262672512,593.06217369257877,550.57980220687205,509.75176961689971,470.70260921898222,431.95041999706274,393.64167496672167,355.33292993638059,317.02418490603952,278.71543987569845,240.40669484535738,{"$f":"AL466-AM75+AM10","v":212.23934994429877},193.28765037309989,174.68811390005285,158.94396043289632,152.85649252360932,146.76902461432232,140.68155670503532,134.59408879574832,128.50662088646132,122.41915297717432,116.33168506788732,110.24421715860032,104.15674924931332,98.069281340026322,91.981813430739322,85.894345521452323,79.806877612165323,73.719409702878323,67.631941793591324,61.616112637243042,55.710112221335862,49.957326834831093,44.298617347102088]
[null,"Real Residual RAB (start period)",null,null,null,0,{"$f":"F466","v":1275.2983543515013},{"$f":"G466","v":1330.0922215201263},{"$f":"H466","v":1380.0039083047302},1423.2681548527976,1451.9573057999999,1468.5292511981802,1404.6383145179841,1343.9794017850111,1286.4031713615902,{"$f":"O466","v":1230.4984915480372},1176.444200206103,1124.2826390478606,1078.3178675163647,1033.9080730318319,989.49827854729926,945.08848406276661,900.67868957823396,856.33764984680215,812.0624807664949,767.85472950700523,723.70797835388407,679.62572100957277,636.06788262672512,593.06217369257877,550.57980220687205,509.75176961689971,470.70260921898222,431.95041999706274,393.64167496672167,355.33292993638059,317.02418490603952,278.71543987569845,240.40669484535738,212.23934994429877,193.28765037309989,174.68811390005285,158.94396043289632,152.85649252360932,146.76902461432232,140.68155670503532,134.59408879574832,128.50662088646132,122.41915297717432,116.33168506788732,110.24421715860032,104.15674924931332,98.069281340026322,91.981813430739322,85.894345521452323,79.806877612165323,73.719409702878323,67.631941793591324,61.616112637243042,55.710112221335862,{"$f":"BH466","v":49.957326834831093}]
[null,null,null,null,null,null,{"$f":"AVERAGE(G466:G467)","v":1302.6952879358137},{"$f":"AVERAGE(H466:H467)","v":1355.0480649124283},{"$f":"AVERAGE(I466:I467)","v":1401.6360315787638},{"$f":"AVERAGE(J466:J467)","v":1437.6127303263988},{"$f":"AVERAGE(K466:K467)","v":1460.2432784990901}]
[null,"Nominal Asset Values"]
[]
[null,"Inflation on Opening RAB",null,null,null,null,{"$f":"F474*G6","v":31.882458858787533},{"$f":"G474*H6","v":34.083613176453234},{"$f":"H474*I6","v":36.246665154066427},38.317603320550646,40.067229769479617,41.537651391893512,40.723745207903846,39.939229203134232,39.18393378382271,38.418100016770097,37.648700944831916,36.878906257307356,36.255441225196449,35.631342450912463,34.953379087148527,34.219247966164566,33.426564427201953,32.575475143508875,31.663508186245828,30.688277646949089,29.646994782499981,28.537175667069029,27.37590684123758,26.163096177405436,24.896199389190443,23.626282122263106,22.361818313425733,21.033825899371159,19.647591081157543,18.178898380846139,16.624491301093443,14.981002055865085,13.244948041312123,11.985425960146028,11.188079372390202,10.364268446293373,9.6659199243271914,9.5281134176989717,9.3773753857866353,9.2131453813926196,9.0348430171627889,8.8418673188580943,8.6335960587524383,8.4093850685672145,8.1685675313360093,7.9104532515753894,7.6343279031196518,7.3394522539588953,7.0250613674006495,6.6903637788557679,6.3345406475290158,5.9567448822741413,5.5625676304862699,5.1551215260291672,4.7383586695009958]
[null,"Nominal Straight-line Depreciation",null,null,null,null,{"$f":"G75*G7","v":48.708373117712071},{"$f":"H75*H7","v":55.264354616155444},{"$f":"I75*I7","v":61.998258261494541},67.563711728672388,72.725372985350063,74.09389875148004,72.104385398688407,70.151045975594599,69.81728446592696,69.194062894296806,68.44048844581458,61.817507541743097,61.219392196555916,62.749877001469805,64.318623926506547,65.926589524669197,67.470135774924827,69.054153434030582,70.672729758115338,72.339592224913162,74.03975939973796,74.987928700326933,75.888333394523102,76.83896770600515,75.692890066283695,74.204834475758062,75.48151487560861,76.483218627915676,78.395299093613545,80.355181570953889,82.364061110227723,84.423162637983395,63.625831287955897,43.879289470378957,44.14051641626336,38.298209324940586,15.178180189456002,15.557634694192402,15.946575561547212,16.345239950585889,16.753870949350535,17.172717723084297,17.602035666161406,18.042086557815438,18.493138721760825,18.955467189804843,19.429353869549963,19.91508771628871,20.412964909195928,20.923289031925826,21.446371257723968,21.723834953788973,21.860411808770376,21.825635787156052,22.005436863519794]
[null,"Nominal Regulatory Depreciation",null,null,null,null,{"$f":"G472-G471","v":16.825914258924538},{"$f":"H472-H471","v":21.18074143970221},{"$f":"I472-I471","v":25.751593107428114},29.246108408121742,32.658143215870446,32.556247359586528,31.380640190784561,30.211816772460367,30.63335068210425,30.775962877526709,30.791787500982664,24.938601284435741,24.963950971359466,27.118534550557342,29.36524483935802,31.707341558504631,34.043571347722875,36.478678290521707,39.00922157186951,41.651314577964072,44.39276461723798,46.450753033257904,48.512426553285522,50.675871528599714,50.796690677093252,50.578552353494956,53.119696562182881,55.449392728544517,58.747708012456002,62.176283190107753,65.739569809134281,69.442160582118305,50.380883246643776,31.893863510232929,32.952437043873161,27.933940878647213,5.5122602651288108,6.0295212764934298,6.5692001757605762,7.1320945691932689,7.7190279321877462,8.3308504042262026,8.9684396074089676,9.6327014892482232,10.324571190424816,11.045013938229452,11.795025966430313,12.575635462329814,13.387903541795279,14.232925253070057,15.111830610194952,15.767090071514833,16.297844178284105,16.670514261126886,17.267078194018797]
[null,"Nominal Residual RAB (end period)",null,null,null,{"$f":"F$7*F466","v":1275.2983543515013},{"$f":"G$7*G466","v":1363.3445270581292},{"$f":"H$7*H466","v":1449.866606162657},{"$f":"I$7*I466","v":1532.7041328220257},1602.6891907791846,1661.5060556757403,1628.9498083161536,1597.5691681253691,1567.3573513529084,1536.7240006708039,1505.9480377932766,{"$f":"Q$7*Q466","v":1475.1562502922941},1450.217649007858,1425.2536980364985,1398.1351634859409,1368.7699186465827,1337.0625770880781,1303.0190057403549,1266.5403274498331,1227.5311058779635,1185.8797912999992,1141.4870266827611,1095.0362736495031,1046.5238470962174,995.8479755676176,945.05128489052424,894.47273253702929,841.35303597484631,785.90364324630173,727.15593523384553,664.9796520437377,599.24008223460339,529.79792165248489,479.41703840584108,447.52317489560807,414.57073785173486,386.63679697308766,381.12453670795884,375.09501543146541,368.5258152557048,361.39372068651153,353.67469275432376,345.34384235009753,336.37540274268855,326.74270125344037,316.41813006301555,305.37311612478607,293.57809015835579,281.00245469602595,267.6145511542307,253.38162590116062,238.26979529096565,222.50270521945077,206.20486104116668,189.53434678003981,172.267268586021]
[null,"Inflated Nominal Residual RAB (start period)",null,null,null,{"$f":"F$7*F467","v":0},{"$f":"G$7*G467","v":1307.1808132102888},1397.4281402345825,{"$f":"I$7*I467","v":1486.1132713167235},1571.0217361425762,{"$f":"K$7*K467","v":1642.756420548664},1703.0437070676337,1669.6735535240573,1637.508397328503,1606.5412851367309,1575.1421006875737,{"$f":"Q$7*Q467","v":1543.5967387381086},1512.0351565496012,1486.4730902330543,1460.8850404874106,1433.0885425730892,1402.9891666127473,1370.4891415152799,1335.5944808838638,1298.2038356360788,1258.2193835249125,1215.526786082499,1170.0242023498299,1122.4121804907404,1072.6869432736228,1020.7441749568079,968.67756701278734,916.83455085045489,862.3868618742174,805.55123432745904,745.33483361469166,681.60414334483107,614.2210842904683,543.042869693797,491.40246436598704,458.71125426799824,424.93500629802821,396.30271689741483,390.65265012565777,384.47239081725201,377.73896063709742,370.42856370367429,362.51656007318184,353.97743840884993,344.7847878112558,334.91126878477633,324.3285833145909,313.00744402790571,300.91754241231467,288.02751606342656,274.30491493308642,259.71616654868961,244.22654017323975,228.06527284993706,211.35998256719586,194.27270544954078]
[]
[null,"Nominal Tax Values"]
[]
[null,"Tax Depreciation",null,null,null,null,{"$f":"'Tax Dep'!S732","v":55.513588472909397},{"$f":"'Tax Dep'!T732","v":56.733227362448432},{"$f":"'Tax Dep'!U732","v":59.182716143275201},{"$f":"'Tax Dep'!V732","v":62.169601910852847},{"$f":"'Tax Dep'!W732","v":64.415077017450287},{"$f":"'Tax Dep'!X732","v":62.299834507965187},{"$f":"'Tax Dep'!Y732","v":57.047048067011701},{"$f":"'Tax Dep'!Z732","v":52.220737431756746},{"$f":"'Tax Dep'!AA732","v":47.710022308259028},{"$f":"'Tax Dep'!AB732","v":44.619182354978435},{"$f":"'Tax Dep'!AC732","v":42.095517535305838},{"$f":"'Tax Dep'!AD732","v":38.974398873907234},{"$f":"'Tax Dep'!AE732","v":36.391871483682735},{"$f":"'Tax Dep'!AF732","v":34.248756353628828},{"$f":"'Tax Dep'!AG732","v":32.150636271084622},{"$f":"'Tax Dep'!AH732","v":30.593047961566761},{"$f":"'Tax Dep'!AI732","v":29.579965135139624},{"$f":"'Tax Dep'!AJ732","v":28.646356907402087},{"$f":"'Tax Dep'!AK732","v":27.784697669568054},{"$f":"'Tax Dep'!AL732","v":26.985125573877902},{"$f":"'Tax Dep'!AM732","v":24.346680409791091},{"$f":"'Tax Dep'!AN732","v":19.760391441756486},{"$f":"'Tax Dep'!AO732","v":14.950458283096754},{"$f":"'Tax Dep'!AP732","v":10.133424673532044},{"$f":"'Tax Dep'!AQ732","v":5.8103167653773138},{"$f":"'Tax Dep'!AR732","v":3.6653586559963292},{"$f":"'Tax Dep'!AS732","v":3.3571284231359213},{"$f":"'Tax Dep'!AT732","v":3.0776536948029465},{"$f":"'Tax Dep'!AU732","v":2.8240645909013571},{"$f":"'Tax Dep'!AV732","v":2.5937978296260669},{"$f":"'Tax Dep'!AW732","v":2.3845609191817987},{"$f":"'Tax Dep'!AX732","v":2.1943010511127432},{"$f":"'Tax Dep'!AY732","v":2.0211779875839309},{"$f":"'Tax Dep'!AZ732","v":1.8635403573273712},{"$f":"'Tax Dep'!BA732","v":1.7199048732201776},{"$f":"'Tax Dep'!BB732","v":1.5889380639846329},{"$f":"'Tax Dep'!BC732","v":1.4694401773170505},{"$f":"'Tax Dep'!BD732","v":1.3603309649144293},{"$f":"'Tax Dep'!BE732","v":1.2606371037170254},{"$f":"'Tax Dep'!BF732","v":1.1694810440386132},{"$f":"'Tax Dep'!BG732","v":1.0860711055390755},{"$f":"'Tax Dep'!BH732","v":1.009692667332192},{"$f":"'Tax Dep'!BI732","v":0.93970031981197844},{"$f":"'Tax Dep'!BJ732","v":0.87551086374241516},{"$f":"'Tax Dep'!BK732","v":0.8165970573672312},{"$f":"'Tax Dep'!BL732","v":0.7624820252277833},{"$f":"'Tax Dep'!BM732","v":0.71273425340974561},{"$f":"'Tax Dep'!BN732","v":0.66696310538513748},{"$f":"'Tax Dep'!BO732","v":0.62481480073091578},{"$f":"'Tax Dep'!BP732","v":0.58596880599936763},{"$f":"'Tax Dep'!BQ732","v":0.55013459306270984},{"$f":"'Tax Dep'!BR732","v":0.51704872549863001},{"$f":"'Tax Dep'!BS732","v":0.48647223814479745},{"$f":"'Tax Dep'!BT732","v":0.45818827892851111},{"$f":"'Tax Dep'!BU732","v":0.43199998555630809},{"$f":"'Tax Dep'!BV732","v":0}]

{"sheet":"Analysis","index":9,"n_rows":119,"n_cols":61,"rows_kept":119,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Post-Tax Building Block Cash Flow Model"]
[]
[]
[null,"Year",null,null,null,{"$f":"Assets!F4","v":2012},{"$f":"Assets!G4","v":2013},{"$f":"Assets!H4","v":2014},{"$f":"Assets!I4","v":2015},{"$f":"Assets!J4","v":2016},{"$f":"Assets!K4","v":2017},{"$f":"Assets!L4","v":2018},{"$f":"Assets!M4","v":2019},{"$f":"Assets!N4","v":2020},{"$f":"Assets!O4","v":2021},{"$f":"Assets!P4","v":2022},{"$f":"Assets!Q4","v":2023},{"$f":"Assets!R4","v":2024},{"$f":"Assets!S4","v":2025},{"$f":"Assets!T4","v":2026},{"$f":"Assets!U4","v":2027},{"$f":"Assets!V4","v":2028},{"$f":"Assets!W4","v":2029},{"$f":"Assets!X4","v":2030},{"$f":"Assets!Y4","v":2031},{"$f":"Assets!Z4","v":2032},{"$f":"Assets!AA4","v":2033},{"$f":"Assets!AB4","v":2034},{"$f":"Assets!AC4","v":2035},{"$f":"Assets!AD4","v":2036},{"$f":"Assets!AE4","v":2037},{"$f":"Assets!AF4","v":2038},{"$f":"Assets!AG4","v":2039},{"$f":"Assets!AH4","v":2040},{"$f":"Assets!AI4","v":2041},{"$f":"Assets!AJ4","v":2042},{"$f":"Assets!AK4","v":2043},{"$f":"Assets!AL4","v":2044},{"$f":"Assets!AM4","v":2045},{"$f":"Assets!AN4","v":2046},{"$f":"Assets!AO4","v":2047},{"$f":"Assets!AP4","v":2048},{"$f":"Assets!AQ4","v":2049},{"$f":"Assets!AR4","v":2050},{"$f":"Assets!AS4","v":2051},{"$f":"Assets!AT4","v":2052},{"$f":"Assets!AU4","v":2053},{"$f":"Assets!AV4","v":2054},{"$f":"Assets!AW4","v":2055},{"$f":"Assets!AX4","v":2056},{"$f":"Assets!AY4","v":2057},{"$f":"Assets!AZ4","v":2058},{"$f":"Assets!BA4","v":2059},{"$f":"Assets!BB4","v":2060},{"$f":"Assets!BC4","v":2061},{"$f":"Assets!BD4","v":2062},{"$f":"Assets!BE4","v":2063},{"$f":"Assets!BF4","v":2064},{"$f":"Assets!BG4","v":2065},{"$f":"Assets!BH4","v":2066},{"$f":"Assets!BI4","v":2067}]
[]
[null,"Inflation Assumption (CPI % increase)",null,null,null,null,{"$f":"WACC!F9","v":2.5000000000000001E-2},{"$f":"G7","v":2.5000000000000001E-2},{"$f":"H7","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"P7","v":2.5000000000000001E-2},{"$f":"Q7","v":2.5000000000000001E-2},{"$f":"R7","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"AQ7","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Cumulative Inflation Index (CPI end period)",null,null,null,1,{"$f":"F8*(1+G7)","v":1.0249999999999999},{"$f":"G8*(1+H7)","v":1.0506249999999999},1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,{"$f":"O8*(1+P7)","v":1.2800845441963566},{"$f":"P8*(1+Q7)","v":1.3120866578012655},{"$f":"Q8*(1+R7)","v":1.3448888242462971},{"$f":"R8*(1+S7)","v":1.3785110448524545},1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,1.5596587177065029,1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858,2.1500067685588302,2.2037569377728006,2.2588508612171205,2.3153221327475482,2.3732051860662366,2.4325353157178924,{"$f":"AP8*(1+AQ7)","v":2.4933486986108395},2.5556824160761105,2.6195744764780131,2.6850638383899632,2.7521904343497119,2.8209951952084547,2.8915200750886658,2.9638080769658823,3.0379032788900293,3.1138508608622799,3.1916971323838368,3.2714895606934324,3.353276799710768,3.437108719703537,3.523036437696125,3.6111123486385277,3.7013901573544907,3.7939249112883529,3.8887730340705615]
[]
[null,"RAB (start period)",null,"(nominal value)",null,null,{"$f":"Assets!F474","v":1275.2983543515013},{"$f":"Assets!G474","v":1363.3445270581292},{"$f":"Assets!H474","v":1449.866606162657},{"$f":"Assets!I474","v":1532.7041328220257},{"$f":"Assets!J474","v":1602.6891907791846},{"$f":"Assets!K474","v":1661.5060556757403},{"$f":"Assets!L474","v":1628.9498083161536},{"$f":"Assets!M474","v":1597.5691681253691},{"$f":"Assets!N474","v":1567.3573513529084},{"$f":"Assets!O474","v":1536.7240006708039},{"$f":"Assets!P474","v":1505.9480377932766},{"$f":"Assets!Q474","v":1475.1562502922941},{"$f":"Assets!R474","v":1450.217649007858},{"$f":"Assets!S474","v":1425.2536980364985},{"$f":"Assets!T474","v":1398.1351634859409},{"$f":"Assets!U474","v":1368.7699186465827},{"$f":"Assets!V474","v":1337.0625770880781},{"$f":"Assets!W474","v":1303.0190057403549},{"$f":"Assets!X474","v":1266.5403274498331},{"$f":"Assets!Y474","v":1227.5311058779635},{"$f":"Assets!Z474","v":1185.8797912999992},{"$f":"Assets!AA474","v":1141.4870266827611},{"$f":"Assets!AB474","v":1095.0362736495031},{"$f":"Assets!AC474","v":1046.5238470962174},{"$f":"Assets!AD474","v":995.8479755676176},{"$f":"Assets!AE474","v":945.05128489052424},{"$f":"Assets!AF474","v":894.47273253702929},{"$f":"Assets!AG474","v":841.35303597484631},{"$f":"Assets!AH474","v":785.90364324630173},{"$f":"Assets!AI474","v":727.15593523384553},{"$f":"Assets!AJ474","v":664.9796520437377},{"$f":"Assets!AK474","v":599.24008223460339},{"$f":"Assets!AL474","v":529.79792165248489},{"$f":"Assets!AM474","v":479.41703840584108},{"$f":"Assets!AN474","v":447.52317489560807},{"$f":"Assets!AO474","v":414.57073785173486},{"$f":"Assets!AP474","v":386.63679697308766},{"$f":"Assets!AQ474","v":381.12453670795884},{"$f":"Assets!AR474","v":375.09501543146541},{"$f":"Assets!AS474","v":368.5258152557048},{"$f":"Assets!AT474","v":361.39372068651153},{"$f":"Assets!AU474","v":353.67469275432376},{"$f":"Assets!AV474","v":345.34384235009753},{"$f":"Assets!AW474","v":336.37540274268855},{"$f":"Assets!AX474","v":326.74270125344037},{"$f":"Assets!AY474","v":316.41813006301555},{"$f":"Assets!AZ474","v":305.37311612478607},{"$f":"Assets!BA474","v":293.57809015835579},{"$f":"Assets!BB474","v":281.00245469602595},{"$f":"Assets!BC474","v":267.6145511542307},{"$f":"Assets!BD474","v":253.38162590116062},{"$f":"Assets!BE474","v":238.26979529096565},{"$f":"Assets!BF474","v":222.50270521945077},{"$f":"Assets!BG474","v":206.20486104116668},{"$f":"Assets!BH474","v":189.53434678003981}]
[null," - Equity",null,{"$f":"WACC!F18","v":0.4},null,null,{"$f":"$D11*G$10","v":510.11934174060053},{"$f":"$D11*H$10","v":545.33781082325174},{"$f":"$D11*I$10","v":579.94664246506284},613.08165312881033,641.07567631167387,664.60242227029619,651.57992332646154,639.02766725014772,626.94294054116335,614.68960026832156,602.37921511731065,590.0625001169177,580.08705960314319,570.10147921459941,559.25406539437643,547.50796745863306,534.82503083523125,{"$f":"$D11*X$10","v":521.207602296142},506.61613097993325,491.01244235118543,474.35191651999969,456.59481067310446,438.01450945980127,418.60953883848697,398.33919022704708,378.0205139562097,357.78909301481173,336.54121438993855,314.36145729852069,290.86237409353822,265.99186081749508,239.69603289384136,211.91916866099396,191.76681536233644,179.00926995824324,165.82829514069397,{"$f":"$D11*AQ$10","v":154.65471878923506},152.44981468318355,150.03800617258617,147.41032610228191,144.55748827460462,141.46987710172951,138.13753694003901,134.55016109707543,130.69708050137615,126.56725202520623,122.14924644991443,117.43123606334233,112.40098187841039,107.04582046169229,101.35265036046425,95.307918116386261,{"$f":"$D11*BG$10","v":89.001082087780318},82.481944416466675,75.813738712015933]
[null," - Debt",null,{"$f":"WACC!F19","v":0.6},null,null,{"$f":"$D12*G$10","v":765.17901261090071},818.00671623487744,869.9199636975942,919.62247969321538,961.61351446751075,996.90363340544411,977.36988498969208,958.54150087522135,940.41441081174503,922.03440040248233,903.56882267596598,885.09375017537639,870.13058940471478,855.15221882189906,838.88109809156447,821.26195118794965,802.23754625284687,781.81140344421294,759.92419646989981,736.51866352677803,711.52787477999948,684.89221600965664,657.0217641897018,627.91430825773045,597.50878534057051,567.03077093431455,536.6836395222175,504.81182158490776,471.54218594778104,436.2935611403073,398.98779122624262,359.544049340762,317.8787529914909,287.65022304350464,268.51390493736483,248.74244271104089,231.98207818385259,228.67472202477529,225.05700925887925,221.11548915342289,216.83623241190691,212.20481565259425,207.20630541005852,201.82524164561312,196.04562075206422,189.85087803780934,183.22386967487162,176.14685409501348,168.60147281761556,160.56873069253842,152.02897554069636,142.96187717457937,133.50162313167047,123.72291662470001,113.72060806802388]
[]
[null,"Revenue Building Blocks"]
[null,"Nominal Vanilla WACC",null,{"$f":"D11*D17+D12*D18","v":7.0748999999999992E-2},null,null,{"$f":"SUM(G17:G18)","v":90.226083272014364},{"$f":"SUM(H17:H18)","v":96.45526194483557},{"$f":"SUM(I17:I18)","v":102.57661251940182},108.43728469302549,113.38865755843653,117.54989193300295,115.24656998855954,113.02642107570173,110.8889652508669,108.7216863234587,106.54431772583652,104.36582955192952,102.60144844965694,100.83527388238423,98.916664681466827,96.839102974327076,94.595840266404437,92.18729163712436,89.606461626748228,86.846598209760032,83.89980935468364,80.759065650778666,77.47272132442869,74.040515658210282,70.455248423433375,66.861433354719694,63.28305135426227,59.524885942184397,55.601896856032596,51.445555261859333,47.046645402442394,42.395636578015953,37.482673158991652,33.918276050174853,31.661817100689376,29.330465132272387,27.354166749048979,26.964179847551378,26.537597246760747,26.072832903525857,25.568244344850001,25.02213083767565,24.432731502427046,23.798223368642471,23.116719370979652,22.386266283828284,21.604842592712487,20.770356300613514,19.880642667289138,18.933461879610668,17.926496650881212,16.857349747040526,15.741843891570923,14.5887877138015,13.409365500341035]
[null,"Return on Asset"]
[null," - Return on Equity",null,{"$f":"WACC!$F$25","v":7.9427999999999999E-2},null,null,{"$f":"$D17*G11","v":40.517759075772418},{"$f":"$D17*H11","v":43.315091638069241},{"$f":"$D17*I11","v":46.064001917715011},48.695849544715145,50.91935881808363,52.788041196085082,51.753690149974183,50.756689554344732,49.796823881303524,48.823565570112244,{"$f":"$D17*Q11","v":47.845776298337746},{"$f":"$D17*R11","v":46.867484259286542},{"$f":"$D17*S11","v":46.075154970158458},45.282020291057201,44.420431906144529,43.487462839304307,42.48008254918075,41.398477435177966,40.239506051474137,39.000136271069955,37.676824025350534,36.266412622143342,34.790616457373098,33.249318450863342,31.639285201353896,30.025413382513822,28.418472079980464,26.730795576564038,24.969101830306901,23.102616649501552,21.127201521011997,19.038576500692031,16.83231572840543,15.231654610599659,14.218348294243343,13.17140982643504,12.283915003991362,{"$f":"$D17*AR11","v":12.108783880655903},11.917218754276174,11.708507381652048,11.481912178675296,11.236669398436172,10.971988284073419,10.687050195618507,10.381007710063304,10.05298369385808,9.7020703470238026,9.3273282180391544,8.9277851886383797,8.5024354276312941,8.0502383128309543,7.5701173201483281,7.0691779480682149,6.5513758811111149,6.0217336384180014]
[null," - Return on Debt",null,{"$f":"WACC!$F$11","v":6.4962999999999993E-2},null,null,{"$f":"$D18*G12","v":49.708324196241939},53.140170306766336,{"$f":"$D18*I12","v":56.512610601686809},59.741435148310345,62.469298740352897,64.761850736917864,63.49287983858536,62.269731521356995,61.092141369563386,59.898120753346454,{"$f":"$D18*Q12","v":58.698541427498775},{"$f":"$D18*R12","v":57.498345292642973},{"$f":"$D18*S12","v":56.526293479498477},55.553253591327021,54.496232775322298,53.35164013502277,52.115757717223687,50.788814201946401,49.366955575274098,47.846461938690076,46.222985329333099,44.492653028635317,42.682104867055592,40.79119720734694,38.815963222079475,36.836019972205875,34.864579274281809,32.794090365620356,30.632795025725695,28.342938612357781,25.919443881430396,23.357060077323919,20.650357430586222,18.686621439575191,17.443468806446031,16.159055305837349,15.070251745057615,{"$f":"$D18*AR12","v":14.855395966895475},14.620378492484571,14.364325521873809,14.086332166174707,13.785461439239478,13.460743218353629,13.111173173023964,12.735711660916348,12.333282589970207,11.902772245688684,11.44302808257436,10.952857478650758,10.431026451979372,9.8762583380502562,9.2872324268921993,8.6726659435027074,8.0374118326903847,7.3876318619230341]
[]
[null,"Return of Asset (regulatory depreciation)",null,null,null,null,{"$f":"Assets!G$473","v":16.825914258924538},{"$f":"Assets!H$473","v":21.18074143970221},{"$f":"Assets!I$473","v":25.751593107428114},{"$f":"Assets!J$473","v":29.246108408121742},{"$f":"Assets!K$473","v":32.658143215870446},{"$f":"Assets!L$473","v":32.556247359586528},{"$f":"Assets!M$473","v":31.380640190784561},{"$f":"Assets!N$473","v":30.211816772460367},{"$f":"Assets!O$473","v":30.63335068210425},{"$f":"Assets!P$473","v":30.775962877526709},{"$f":"Assets!Q$473","v":30.791787500982664},{"$f":"Assets!R$473","v":24.938601284435741},{"$f":"Assets!S$473","v":24.963950971359466},{"$f":"Assets!T$473","v":27.118534550557342},{"$f":"Assets!U$473","v":29.36524483935802},{"$f":"Assets!V$473","v":31.707341558504631},{"$f":"Assets!W$473","v":34.043571347722875},{"$f":"Assets!X$473","v":36.478678290521707},{"$f":"Assets!Y$473","v":39.00922157186951},{"$f":"Assets!Z$473","v":41.651314577964072},{"$f":"Assets!AA$473","v":44.39276461723798},{"$f":"Assets!AB$473","v":46.450753033257904},{"$f":"Assets!AC$473","v":48.512426553285522},{"$f":"Assets!AD$473","v":50.675871528599714},{"$f":"Assets!AE$473","v":50.796690677093252},{"$f":"Assets!AF$473","v":50.578552353494956},{"$f":"Assets!AG$473","v":53.119696562182881},{"$f":"Assets!AH$473","v":55.449392728544517},{"$f":"Assets!AI$473","v":58.747708012456002},{"$f":"Assets!AJ$473","v":62.176283190107753},{"$f":"Assets!AK$473","v":65.739569809134281},{"$f":"Assets!AL$473","v":69.442160582118305},{"$f":"Assets!AM$473","v":50.380883246643776},{"$f":"Assets!AN$473","v":31.893863510232929},{"$f":"Assets!AO$473","v":32.952437043873161},{"$f":"Assets!AP$473","v":27.933940878647213},{"$f":"Assets!AQ$473","v":5.5122602651288108},{"$f":"Assets!AR$473","v":6.0295212764934298},{"$f":"Assets!AS$473","v":6.5692001757605762},{"$f":"Assets!AT$473","v":7.1320945691932689},{"$f":"Assets!AU$473","v":7.7190279321877462},{"$f":"Assets!AV$473","v":8.3308504042262026},{"$f":"Assets!AW$473","v":8.9684396074089676},{"$f":"Assets!AX$473","v":9.6327014892482232},{"$f":"Assets!AY$473","v":10.324571190424816},{"$f":"Assets!AZ$473","v":11.045013938229452},{"$f":"Assets!BA$473","v":11.795025966430313},{"$f":"Assets!BB$473","v":12.575635462329814},{"$f":"Assets!BC$473","v":13.387903541795279},{"$f":"Assets!BD$473","v":14.232925253070057},{"$f":"Assets!BE$473","v":15.111830610194952},{"$f":"Assets!BF$473","v":15.767090071514833},{"$f":"Assets!BG$473","v":16.297844178284105},{"$f":"Assets!BH$473","v":16.670514261126886},{"$f":"Assets!BI$473","v":17.267078194018797}]
[]
[null,"Opex (includes carry-over amounts)",null,null,null,null,{"$f":"Input!G183*G$8","v":62.740571297773215},{"$f":"Input!H183*H$8","v":55.849986922520969},{"$f":"Input!I183*I$8","v":61.232933224852154},{"$f":"Input!J183*J$8","v":56.234794571760432},{"$f":"Input!K183*K$8","v":60.53568129793269},{"$f":"Input!L183*L$8","v":0},{"$f":"Input!M183*M$8","v":0},{"$f":"Input!N183*N$8","v":0},{"$f":"Input!O183*O$8","v":0},{"$f":"Input!P183*P$8","v":0},{"$f":"Input!Q183*Q$8","v":0},{"$f":"Input!R183*R$8","v":0},{"$f":"Input!S183*S$8","v":0},{"$f":"Input!T183*T$8","v":0},{"$f":"Input!U183*U$8","v":0},{"$f":"Input!V183*V$8","v":0},{"$f":"Input!W183*W$8","v":0},{"$f":"Input!X183*X$8","v":0},{"$f":"Input!Y183*Y$8","v":0},{"$f":"Input!Z183*Z$8","v":0},{"$f":"Input!AA183*AA$8","v":0},{"$f":"Input!AB183*AB$8","v":0},{"$f":"Input!AC183*AC$8","v":0},{"$f":"Input!AD183*AD$8","v":0},{"$f":"Input!AE183*AE$8","v":0},{"$f":"Input!AF183*AF$8","v":0},{"$f":"Input!AG183*AG$8","v":0},{"$f":"Input!AH183*AH$8","v":0},{"$f":"Input!AI183*AI$8","v":0},{"$f":"Input!AJ183*AJ$8","v":0},{"$f":"Input!AK183*AK$8","v":0},{"$f":"Input!AL183*AL$8","v":0},{"$f":"Input!AM183*AM$8","v":0},{"$f":"Input!AN183*AN$8","v":0},{"$f":"Input!AO183*AO$8","v":0},{"$f":"Input!AP183*AP$8","v":0},{"$f":"Input!AQ183*AQ$8","v":0},{"$f":"Input!AR183*AR$8","v":0},{"$f":"Input!AS183*AS$8","v":0},{"$f":"Input!AT183*AT$8","v":0},{"$f":"Input!AU183*AU$8","v":0},{"$f":"Input!AV183*AV$8","v":0},{"$f":"Input!AW183*AW$8","v":0},{"$f":"Input!AX183*AX$8","v":0},{"$f":"Input!AY183*AY$8","v":0},{"$f":"Input!AZ183*AZ$8","v":0},{"$f":"Input!BA183*BA$8","v":0},{"$f":"Input!BB183*BB$8","v":0},{"$f":"Input!BC183*BC$8","v":0},{"$f":"Input!BD183*BD$8","v":0},{"$f":"Input!BE183*BE$8","v":0},{"$f":"Input!BF183*BF$8","v":0},{"$f":"Input!BG183*BG$8","v":0},{"$f":"Input!BH183*BH$8","v":0},{"$f":"Input!BI183*BI$8","v":0}]
[]
[null,"Tax Payable",null,null,null,null,{"$f":"G47","v":2.2971351770828798},{"$f":"H47","v":5.3594191186153584},{"$f":"I47","v":6.6499929943967366},7.9445659509157895,9.327301819401228,8.9204338249186197,10.098302815644013,11.128168604534844,12.665865389089825,13.540779132642777,{"$f":"Q47","v":14.145308231231454},{"$f":"R47","v":12.709040001218737},{"$f":"S47","v":13.41183269335556},14.768438124381571,16.116789861065008,17.265196039835683,18.171750488424777,19.057083413534549,19.921559982106679,20.774061396834625,22.344351573986103,24.37036421173346,26.459065055830397,28.564554311973293,29.661545463123808,29.78268661161772,30.263628471881582,30.620335978182812,31.313320742656085,32.007136261928991,32.702791126824955,33.401201044528101,25.235621027405909,17.52076558587299,17.593889212217931,15.296675861070044,6.3200264871495957,{"$f":"AR47","v":6.4946996873167349},6.6680445779302167,6.8404338994090477,7.0122073568995971,7.1836750201278106,7.3551203503240279,7.5268028984997359,7.6989607134661533,7.8718124929779671,8.0455595071139498,8.2203873193485784,8.3964673276268691,8.5739581450459283,8.753006837405108,8.8336098062572379,8.8569870534996866,8.81175555999077,8.8477981342763172]
[null,"Less Value of Imputation Credits",null,{"$f":"WACC!$F$17","v":0.25},null,null,{"$f":"-G24*$D$25","v":-0.57428379427071996},{"$f":"-H24*$D$25","v":-1.3398547796538396},-1.6624982485991842,-1.9861414877289474,-2.331825454850307,-2.2301084562296549,-2.5245757039110033,-2.782042151133711,-3.1664663472724563,-3.3851947831606943,-3.5363270578078634,-3.1772600003046843,{"$f":"-S24*$D$25","v":-3.35295817333889},-3.6921095310953929,-4.0291974652662521,-4.3162990099589207,-4.5429376221061943,-4.7642708533836373,-4.9803899955266697,-5.1935153492086563,-5.5860878934965257,-6.0925910529333649,-6.6147662639575993,-7.1411385779933232,-7.415386365780952,-7.44567165290443,-7.5659071179703954,-7.655083994545703,-7.8283301856640213,-8.0017840654822479,-8.1756977817062388,-8.3503002611320252,-6.3089052568514772,-4.3801913964682475,-4.3984723030544828,-3.824168965267511,{"$f":"-AQ24*$D$25","v":-1.5800066217873989},-1.6236749218291837,-1.6670111444825542,-1.7101084748522619,-1.7530518392248993,-1.7959187550319526,-1.838780087581007,-1.881700724624934,-1.9247401783665383,-1.9679531232444918,-2.0113898767784875,-2.0550968298371446,-2.0991168319067173,-2.1434895362614821,-2.188251709351277,-2.2084024515643095,-2.2142467633749217,-2.2029388899976925,-2.2119495335690793]
[]
[null,"Annual Revenue Requirement",null,null,null,null,{"$f":"SUM(G17:G26)","v":171.51542021152429},{"$f":"SUM(H17:H26)","v":177.50555464602027},{"$f":"SUM(I17:I26)","v":194.54863359747966},199.87661213609451,213.57795843679057,156.79646466127846,154.20093729107711,151.58436430156323,151.02171497478849,149.65323355046746,147.94508640024281,138.83621083727934,137.62427394103307,139.03013702622775,140.36950191662359,141.49534156270846,142.26822448044589,142.95878248779698,143.55685318519775,144.07845883535003,145.05083765241119,145.48759184283668,145.82944666958701,146.13980292078995,143.49809819786947,139.77700066692796,139.10046927035634,137.93953065436605,137.83459542548067,137.62719064841383,137.31330855669538,136.88869794353033,106.79027217618986,78.952713749812531,77.809671053725992,68.736912906722125,37.606446879539988,37.864725889532352,38.107830855968992,38.335252897275915,38.546427794712436,38.740737506997704,38.917511372579035,39.076027031765499,39.215511096504081,39.335139591791211,39.434038189478265,39.511282252454755,39.565896704804565,39.59685574146517,39.603082389129995,39.249647173248285,38.682428359979795,37.868118644921466,37.312292295067067]
[]
[null,"Additional tax income"]
[null," - capital contributions",null,null,null,null,{"$f":"Input!G139*Analysis!G8","v":4.104181012343191},{"$f":"Input!H139*Analysis!H8","v":6.0825603410999909},{"$f":"Input!I139*Analysis!I8","v":4.5462696869903194},{"$f":"Input!J139*Analysis!J8","v":4.7511059978817576},{"$f":"Input!K139*Analysis!K8","v":4.9331046836160573},{"$f":"Input!L139*Analysis!L8","v":0},{"$f":"Input!M139*Analysis!M8","v":0},{"$f":"Input!N139*Analysis!N8","v":0},{"$f":"Input!O139*Analysis!O8","v":0},{"$f":"Input!P139*Analysis!P8","v":0},{"$f":"Input!Q139*Analysis!Q8","v":0},{"$f":"Input!R139*Analysis!R8","v":0},{"$f":"Input!S139*Analysis!S8","v":0},{"$f":"Input!T139*Analysis!T8","v":0},{"$f":"Input!U139*Analysis!U8","v":0},{"$f":"Input!V139*Analysis!V8","v":0},{"$f":"Input!W139*Analysis!W8","v":0},{"$f":"Input!X139*Analysis!X8","v":0},{"$f":"Input!Y139*Analysis!Y8","v":0},{"$f":"Input!Z139*Analysis!Z8","v":0},{"$f":"Input!AA139*Analysis!AA8","v":0},{"$f":"Input!AB139*Analysis!AB8","v":0},{"$f":"Input!AC139*Analysis!AC8","v":0},{"$f":"Input!AD139*Analysis!AD8","v":0},{"$f":"Input!AE139*Analysis!AE8","v":0},{"$f":"Input!AF139*Analysis!AF8","v":0},{"$f":"Input!AG139*Analysis!AG8","v":0},{"$f":"Input!AH139*Analysis!AH8","v":0},{"$f":"Input!AI139*Analysis!AI8","v":0},{"$f":"Input!AJ139*Analysis!AJ8","v":0},{"$f":"Input!AK139*Analysis!AK8","v":0},{"$f":"Input!AL139*Analysis!AL8","v":0},{"$f":"Input!AM139*Analysis!AM8","v":0},{"$f":"Input!AN139*Analysis!AN8","v":0},{"$f":"Input!AO139*Analysis!AO8","v":0},{"$f":"Input!AP139*Analysis!AP8","v":0},{"$f":"Input!AQ139*Analysis!AQ8","v":0},{"$f":"Input!AR139*Analysis!AR8","v":0},{"$f":"Input!AS139*Analysis!AS8","v":0},{"$f":"Input!AT139*Analysis!AT8","v":0},{"$f":"Input!AU139*Analysis!AU8","v":0},{"$f":"Input!AV139*Analysis!AV8","v":0},{"$f":"Input!AW139*Analysis!AW8","v":0},{"$f":"Input!AX139*Analysis!AX8","v":0},{"$f":"Input!AY139*Analysis!AY8","v":0},{"$f":"Input!AZ139*Analysis!AZ8","v":0},{"$f":"Input!BA139*Analysis!BA8","v":0},{"$f":"Input!BB139*Analysis!BB8","v":0},{"$f":"Input!BC139*Analysis!BC8","v":0},{"$f":"Input!BD139*Analysis!BD8","v":0},{"$f":"Input!BE139*Analysis!BE8","v":0},{"$f":"Input!BF139*Analysis!BF8","v":0},{"$f":"Input!BG139*Analysis!BG8","v":0},{"$f":"Input!BH139*Analysis!BH8","v":0},{"$f":"Input!BI139*Analysis!BI8","v":0}]
[]
[null,"Tax Expenses"]
[null," - Opex",null,null,null,null,{"$f":"G22","v":62.740571297773215},{"$f":"H22","v":55.849986922520969},{"$f":"I22","v":61.232933224852154},56.234794571760432,60.53568129793269,0,0,0,0,0,{"$f":"Q22","v":0},{"$f":"R22","v":0},{"$f":"S22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," - Tax Depreciation",null,null,null,null,{"$f":"Assets!G479","v":55.513588472909397},{"$f":"Assets!H479","v":56.733227362448432},{"$f":"Assets!I479","v":59.182716143275201},{"$f":"Assets!J479","v":62.169601910852847},{"$f":"Assets!K479","v":64.415077017450287},{"$f":"Assets!L479","v":62.299834507965187},{"$f":"Assets!M479","v":57.047048067011701},{"$f":"Assets!N479","v":52.220737431756746},{"$f":"Assets!O479","v":47.710022308259028},{"$f":"Assets!P479","v":44.619182354978435},{"$f":"Assets!Q479","v":42.095517535305838},{"$f":"Assets!R479","v":38.974398873907234},{"$f":"Assets!S479","v":36.391871483682735},{"$f":"Assets!T479","v":34.248756353628828},{"$f":"Assets!U479","v":32.150636271084622},{"$f":"Assets!V479","v":30.593047961566761},{"$f":"Assets!W479","v":29.579965135139624},{"$f":"Assets!X479","v":28.646356907402087},{"$f":"Assets!Y479","v":27.784697669568054},{"$f":"Assets!Z479","v":26.985125573877902},{"$f":"Assets!AA479","v":24.346680409791091},{"$f":"Assets!AB479","v":19.760391441756486},{"$f":"Assets!AC479","v":14.950458283096754},{"$f":"Assets!AD479","v":10.133424673532044},{"$f":"Assets!AE479","v":5.8103167653773138},{"$f":"Assets!AF479","v":3.6653586559963292},{"$f":"Assets!AG479","v":3.3571284231359213},{"$f":"Assets!AH479","v":3.0776536948029465},{"$f":"Assets!AI479","v":2.8240645909013571},{"$f":"Assets!AJ479","v":2.5937978296260669},{"$f":"Assets!AK479","v":2.3845609191817987},{"$f":"Assets!AL479","v":2.1943010511127432},{"$f":"Assets!AM479","v":2.0211779875839309},{"$f":"Assets!AN479","v":1.8635403573273712},{"$f":"Assets!AO479","v":1.7199048732201776},{"$f":"Assets!AP479","v":1.5889380639846329},{"$f":"Assets!AQ479","v":1.4694401773170505},{"$f":"Assets!AR479","v":1.3603309649144293},{"$f":"Assets!AS479","v":1.2606371037170254},{"$f":"Assets!AT479","v":1.1694810440386132},{"$f":"Assets!AU479","v":1.0860711055390755},{"$f":"Assets!AV479","v":1.009692667332192},{"$f":"Assets!AW479","v":0.93970031981197844},{"$f":"Assets!AX479","v":0.87551086374241516},{"$f":"Assets!AY479","v":0.8165970573672312},{"$f":"Assets!AZ479","v":0.7624820252277833},{"$f":"Assets!BA479","v":0.71273425340974561},{"$f":"Assets!BB479","v":0.66696310538513748},{"$f":"Assets!BC479","v":0.62481480073091578},{"$f":"Assets!BD479","v":0.58596880599936763},{"$f":"Assets!BE479","v":0.55013459306270984},{"$f":"Assets!BF479","v":0.51704872549863001},{"$f":"Assets!BG479","v":0.48647223814479745},{"$f":"Assets!BH479","v":0.45818827892851111},{"$f":"Assets!BI479","v":0.43199998555630809}]
[null," - Interest",null,null,null,null,{"$f":"G18","v":49.708324196241939},{"$f":"H18","v":53.140170306766336},{"$f":"I18","v":56.512610601686809},59.741435148310345,62.469298740352897,64.761850736917864,63.49287983858536,62.269731521356995,61.092141369563386,59.898120753346454,{"$f":"Q18","v":58.698541427498775},{"$f":"R18","v":57.498345292642973},{"$f":"S18","v":56.526293479498477},55.553253591327021,54.496232775322298,53.35164013502277,52.115757717223687,50.788814201946401,49.366955575274098,47.846461938690076,46.222985329333099,44.492653028635317,42.682104867055592,40.79119720734694,38.815963222079475,36.836019972205875,34.864579274281809,32.794090365620356,30.632795025725695,28.342938612357781,25.919443881430396,23.357060077323919,20.650357430586222,18.686621439575191,17.443468806446031,16.159055305837349,15.070251745057615,{"$f":"AR18","v":14.855395966895475},14.620378492484571,14.364325521873809,14.086332166174707,13.785461439239478,13.460743218353629,13.111173173023964,12.735711660916348,12.333282589970207,11.902772245688684,11.44302808257436,10.952857478650758,10.431026451979372,9.8762583380502562,9.2872324268921993,8.6726659435027074,8.0374118326903847,7.3876318619230341]
[null,"Total Tax Expenses",null,null,null,null,{"$f":"SUM(G33:G35)","v":167.96248396692454},{"$f":"SUM(H33:H35)","v":165.72338459173574},{"$f":"SUM(I33:I35)","v":176.92825996981418},178.14583163092362,187.42005705573587,127.06168524488305,120.53992790559707,114.49046895311375,108.80216367782242,{"$f":"SUM(P33:P35)","v":104.51730310832488},{"$f":"SUM(Q33:Q35)","v":100.79405896280461},{"$f":"SUM(R33:R35)","v":96.4727441665502},{"$f":"SUM(S33:S35)","v":92.918164963181212},89.802009944955842,86.64686904640692,83.94468809658953,81.695722852363303,79.435171109348488,77.151653244842151,74.831587512567978,70.56966573912419,64.253044470391799,57.63256315015235,50.924621880878988,44.62627998745679,40.501378628202204,38.221707697417727,35.871744060423303,33.45685961662705,30.936736441983847,28.304004800612194,25.55136112843666,22.671535418170151,20.550161796902561,19.163373679666208,17.74799336982198,{"$f":"SUM(AQ33:AQ35)","v":16.539691922374665},16.215726931809904,15.881015596201596,15.533806565912423,15.172403271713781,14.795154106571671,14.400443538165607,13.986684036766379,13.552308718283578,13.095764615197989,12.61550649909843,12.109991187959498,11.577672279381673,11.01699525797874,10.426392931112966,9.8042811523908284,9.1591381816475046,8.4956001116188951,7.819631847479342]
[]
[null,"Tax Calculation"]
[null,"Taxable Income",null,null,null,null,{"$f":"G40+F41","v":7.6571172569429393},{"$f":"H40+G41","v":17.864730395384527},{"$f":"I40+H41","v":22.166643314655801},26.481886503052635,31.091006064670751,29.734779416395412,33.661009385480043,37.093895348449479,42.219551296966074,45.13593044214258,47.151027437438202,42.363466670729139,44.706108977851855,49.228127081271907,53.722632870216671,57.550653466118931,60.572501628082591,63.523611378448493,66.405199940355601,69.246871322782056,74.481171913287,81.234547372444879,88.196883519434664,95.215181039910959,98.87181821041267,99.275622038725757,100.87876157293861,102.06778659394274,104.37773580885363,106.69045420642999,109.00930375608318,111.33733681509366,{"$f":"AM40+AL41","v":84.118736758019708},58.402551952909974,58.646297374059785,50.988919536900141,21.066754957165323,21.648998957722448,22.226815259767395,22.801446331363493,23.374024522998653,23.945583400426031,24.517067834413428,25.089342994999122,25.663202378220504,26.239374976593222,26.818531690379835,27.401291064495258,27.988224425422892,28.579860483486428,29.17668945801703,29.445366020857456,29.523290178332289,29.372518533302571,29.492660447587724]
[null," - Pre-tax Income",null,null,null,null,{"$f":"G27+G30-G36","v":7.6571172569429393},{"$f":"H27+H30-H36","v":17.864730395384527},{"$f":"I27+I30-I36","v":22.166643314655801},26.481886503052635,31.091006064670751,29.734779416395412,33.661009385480043,37.093895348449479,42.219551296966074,45.13593044214258,47.151027437438202,42.363466670729139,44.706108977851855,49.228127081271907,53.722632870216671,57.550653466118931,60.572501628082591,63.523611378448493,66.405199940355601,69.246871322782056,74.481171913287,81.234547372444879,88.196883519434664,95.215181039910959,98.87181821041267,99.275622038725757,100.87876157293861,102.06778659394274,104.37773580885363,106.69045420642999,109.00930375608318,111.33733681509366,{"$f":"AM27+AM30-AM36","v":84.118736758019708},58.402551952909974,58.646297374059785,50.988919536900141,21.066754957165323,21.648998957722448,22.226815259767395,22.801446331363493,23.374024522998653,23.945583400426031,24.517067834413428,25.089342994999122,25.663202378220504,26.239374976593222,26.818531690379835,27.401291064495258,27.988224425422892,28.579860483486428,29.17668945801703,29.445366020857456,29.523290178332289,29.372518533302571,29.492660447587724]
[null," - Tax Loss Carried Forward",null,null,null,0,{"$f":"IF(G39<0,G39,0)","v":0},{"$f":"IF(H39<0,H39,0)","v":0},{"$f":"IF(I39<0,I39,0)","v":0},{"$f":"IF(J39<0,J39,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Payable","2011 to 2012",{"$f":"WACC!F14","v":0.3},null,null,{"$f":"IF(G39>0,$D$42*G39,0)","v":2.2971351770828816},{"$f":"IF(H39>0,$D$42*H39,0)","v":5.3594191186153575},{"$f":"IF(I39>0,$D$43*I39,0)","v":6.6499929943967402},{"$f":"IF(J39>0,$D$44*J39,0)","v":7.9445659509157904},{"$f":"IF(K39>0,$D$45*K39,0)","v":9.3273018194012245},{"$f":"IF(L39>0,$D$45*L39,0)","v":8.9204338249186232},10.098302815644013,11.128168604534844,12.665865389089822,13.540779132642774,14.145308231231461,12.709040001218741,13.411832693355557,14.768438124381571,16.116789861065001,17.265196039835679,18.171750488424777,19.057083413534546,19.921559982106679,20.774061396834615,22.344351573986099,24.370364211733463,26.459065055830397,28.564554311973286,29.661545463123801,29.782686611617727,30.263628471881582,30.620335978182823,31.313320742656089,32.007136261928999,32.702791126824955,33.401201044528101,25.235621027405912,17.52076558587299,17.593889212217935,15.296675861070042,6.3200264871495966,6.494699687316734,6.6680445779302184,6.8404338994090477,7.0122073568995953,7.1836750201278088,7.3551203503240279,7.5268028984997359,7.6989607134661506,7.8718124929779663,8.0455595071139498,8.2203873193485766,8.3964673276268673,8.5739581450459283,8.753006837405108,8.8336098062572361,8.8569870534996866,8.8117555599907718,8.8477981342763172]
[null,null,2013,{"$f":"D42","v":0.3}]
[null,null,2014,{"$f":"D43","v":0.3}]
[null,null,"2015+",{"$f":"D44","v":0.3}]
[null,"Value of Imputation Credits",null,{"$f":"WACC!$F$17","v":0.25},null,null,{"$f":"$D$46*G42","v":0.5742837942707204},1.3398547796538394,1.662498248599185,1.9861414877289476,2.3318254548503061,2.2301084562296558,2.5245757039110033,2.782042151133711,3.1664663472724555,3.3851947831606934,3.5363270578078652,3.1772600003046851,3.3529581733388891,3.6921095310953929,4.0291974652662503,4.3162990099589198,4.5429376221061943,4.7642708533836364,4.9803899955266697,5.1935153492086537,5.5860878934965248,6.0925910529333658,6.6147662639575993,7.1411385779933214,7.4153863657809502,7.4456716529044318,7.5659071179703954,7.6550839945457057,7.8283301856640222,8.0017840654822496,8.1756977817062388,8.3503002611320252,{"$f":"$D$46*AM42","v":6.3089052568514781},4.3801913964682475,4.3984723030544837,3.8241689652675106,1.5800066217873991,1.6236749218291835,1.6670111444825546,1.7101084748522619,1.7530518392248988,1.7959187550319522,1.838780087581007,1.881700724624934,1.9247401783665377,1.9679531232444916,2.0113898767784875,2.0550968298371441,2.0991168319067168,2.1434895362614821,2.188251709351277,2.208402451564309,2.2142467633749217,2.2029388899976929,2.2119495335690793]
[null,null,null,"(intermediate tax calculation)",null,null,{"$f":"MAX(0,(G17+G18+G20+G22+G30-G36+F41)*$D$42/(1-(1-$D$25)*$D$42))","v":2.2971351770828798},{"$f":"MAX(0,(H17+H18+H20+H22+H30-H36+G41)*$D$42/(1-(1-$D$25)*$D$42))","v":5.3594191186153584},{"$f":"MAX(0,(I17+I18+I20+I22+I30-I36+H41)*$D$43/(1-(1-$D$25)*$D$43))","v":6.6499929943967366},{"$f":"MAX(0,(J17+J18+J20+J22+J30-J36+I41)*$D$44/(1-(1-$D$25)*$D$44))","v":7.9445659509157895},{"$f":"MAX(0,(K17+K18+K20+K22+K30-K36+J41)*$D$45/(1-(1-$D$25)*$D$45))","v":9.327301819401228},{"$f":"MAX(0,(L17+L18+L20+L22+L30-L36+K41)*$D$45/(1-(1-$D$25)*$D$45))","v":8.9204338249186197},10.098302815644013,11.128168604534844,12.665865389089825,13.540779132642777,14.145308231231454,12.709040001218737,13.41183269335556,14.768438124381571,16.116789861065008,17.265196039835683,18.171750488424777,19.057083413534549,19.921559982106679,20.774061396834625,22.344351573986103,24.37036421173346,26.459065055830397,28.564554311973293,29.661545463123808,29.78268661161772,30.263628471881582,30.620335978182812,31.313320742656085,32.007136261928991,32.702791126824955,33.401201044528101,25.235621027405909,17.52076558587299,17.593889212217931,15.296675861070044,6.3200264871495957,6.4946996873167349,6.6680445779302167,6.8404338994090477,7.0122073568995971,7.1836750201278106,7.3551203503240279,7.5268028984997359,7.6989607134661533,7.8718124929779671,8.0455595071139498,8.2203873193485784,8.3964673276268691,8.5739581450459283,8.753006837405108,8.8336098062572379,8.8569870534996866,8.81175555999077,8.8477981342763172]
[]
[null,"Cash Flow Analysis Below This Line"]
[]
[null,"Net Present Values"]
[null,"RAB (start period)",null,"Project NPV Check",null,{"$f":"F53-F54-G52+F55","v":-9.3702823278363212E-13},{"$f":"Assets!F474","v":1275.2983543515013},{"$f":"Assets!G474","v":1363.3445270581292},{"$f":"Assets!H474","v":1449.866606162657},{"$f":"Assets!I474","v":1532.7041328220257},{"$f":"Assets!J474","v":1602.6891907791846},{"$f":"Assets!K474","v":1661.5060556757403},{"$f":"Assets!L474","v":1628.9498083161536},{"$f":"Assets!M474","v":1597.5691681253691},{"$f":"Assets!N474","v":1567.3573513529084},{"$f":"Assets!O474","v":1536.7240006708039},{"$f":"Assets!P474","v":1505.9480377932766},{"$f":"Assets!Q474","v":1475.1562502922941},{"$f":"Assets!R474","v":1450.217649007858},{"$f":"Assets!S474","v":1425.2536980364985},{"$f":"Assets!T474","v":1398.1351634859409},{"$f":"Assets!U474","v":1368.7699186465827},{"$f":"Assets!V474","v":1337.0625770880781},{"$f":"Assets!W474","v":1303.0190057403549},{"$f":"Assets!X474","v":1266.5403274498331},{"$f":"Assets!Y474","v":1227.5311058779635},{"$f":"Assets!Z474","v":1185.8797912999992},{"$f":"Assets!AA474","v":1141.4870266827611},{"$f":"Assets!AB474","v":1095.0362736495031},{"$f":"Assets!AC474","v":1046.5238470962174},{"$f":"Assets!AD474","v":995.8479755676176},{"$f":"Assets!AE474","v":945.05128489052424},{"$f":"Assets!AF474","v":894.47273253702929},{"$f":"Assets!AG474","v":841.35303597484631},{"$f":"Assets!AH474","v":785.90364324630173},{"$f":"Assets!AI474","v":727.15593523384553},{"$f":"Assets!AJ474","v":664.9796520437377},{"$f":"Assets!AK474","v":599.24008223460339},{"$f":"Assets!AL474","v":529.79792165248489},{"$f":"Assets!AM474","v":479.41703840584108},{"$f":"Assets!AN474","v":447.52317489560807},{"$f":"Assets!AO474","v":414.57073785173486},{"$f":"Assets!AP474","v":386.63679697308766},{"$f":"Assets!AQ474","v":381.12453670795884},{"$f":"Assets!AR474","v":375.09501543146541},{"$f":"Assets!AS474","v":368.5258152557048},{"$f":"Assets!AT474","v":361.39372068651153},{"$f":"Assets!AU474","v":353.67469275432376},{"$f":"Assets!AV474","v":345.34384235009753},{"$f":"Assets!AW474","v":336.37540274268855},{"$f":"Assets!AX474","v":326.74270125344037},{"$f":"Assets!AY474","v":316.41813006301555},{"$f":"Assets!AZ474","v":305.37311612478607},{"$f":"Assets!BA474","v":293.57809015835579},{"$f":"Assets!BB474","v":281.00245469602595},{"$f":"Assets!BC474","v":267.6145511542307},{"$f":"Assets!BD474","v":253.38162590116062},{"$f":"Assets!BE474","v":238.26979529096565},{"$f":"Assets!BF474","v":222.50270521945077},{"$f":"Assets!BG474","v":206.20486104116668},{"$f":"Assets!BH474","v":189.53434678003981}]
[null,"PV for Returns on and of Asset Only",null,null,null,{"$f":"NPV(vanilla,OFFSET(G53,0,0,1,55+1))","v":1692.108351425456},{"$f":"SUM(G17:G18,G20)","v":107.05199753093891},{"$f":"SUM(H17:H18,H20)","v":117.63600338453779},128.32820562682994,137.68339310114723,146.04680077430697,150.10613929258949,146.6272101793441,143.2382378481621,141.52231593297114,139.49764920098539,137.3361052268192,129.30443083636527,127.56539942101641,127.95380843294157,128.28190952082485,128.54644453283171,128.63941161412731,128.66596992764607,128.61568319861775,128.49791278772409,128.29257397192163,127.20981868403658,125.98514787771421,124.71638718681,121.25193910052663,117.43998570821465,116.40274791644515,114.97427867072892,114.3496048684886,113.62183845196708,112.78621521157667,111.83779716013426,87.863556405635421,65.812139560407786,64.614254144562537,57.2644060109196,32.866427014177788,32.993701124044804,33.106797422521325,33.204927472719127,33.287272277037744,33.352981241901851,33.401171109836014,33.430924857890695,33.441290561404472,33.431280222057737,33.399868559142803,33.345991762943328,33.26854620908442,33.166387132680725,33.038327261076162,32.624439818555359,32.039688069855032,31.259301974928384,30.676443694359833]
[null,"PV for Capex Only",null,null,null,{"$f":"NPV(vanilla,OFFSET(G54,0,0,1,55+1))","v":420.82217798097389},{"$f":"Assets!G41","v":104.87208696555278},{"$f":"Assets!H41","v":107.70282054422991},{"$f":"Assets!I41","v":108.58911976679707},{"$f":"Assets!J41","v":99.231166365280671},{"$f":"Assets!K41","v":91.475008112426181},{"$f":"Assets!L41","v":0},{"$f":"Assets!M41","v":0},{"$f":"Assets!N41","v":0},{"$f":"Assets!O41","v":0},{"$f":"Assets!P41","v":0},{"$f":"Assets!Q41","v":0},{"$f":"Assets!R41","v":0},{"$f":"Assets!S41","v":0},{"$f":"Assets!T41","v":0},{"$f":"Assets!U41","v":0},{"$f":"Assets!V41","v":0},{"$f":"Assets!W41","v":0},{"$f":"Assets!X41","v":0},{"$f":"Assets!Y41","v":0},{"$f":"Assets!Z41","v":0},{"$f":"Assets!AA41","v":0},{"$f":"Assets!AB41","v":0},{"$f":"Assets!AC41","v":0},{"$f":"Assets!AD41","v":0},{"$f":"Assets!AE41","v":0},{"$f":"Assets!AF41","v":0},{"$f":"Assets!AG41","v":0},{"$f":"Assets!AH41","v":0},{"$f":"Assets!AI41","v":0},{"$f":"Assets!AJ41","v":0},{"$f":"Assets!AK41","v":0},{"$f":"Assets!AL41","v":0},{"$f":"Assets!AM41","v":0},{"$f":"Assets!AN41","v":0},{"$f":"Assets!AO41","v":0},{"$f":"Assets!AP41","v":0},{"$f":"Assets!AQ41","v":0},{"$f":"Assets!AR41","v":0},{"$f":"Assets!AS41","v":0},{"$f":"Assets!AT41","v":0},{"$f":"Assets!AU41","v":0},{"$f":"Assets!AV41","v":0},{"$f":"Assets!AW41","v":0},{"$f":"Assets!AX41","v":0},{"$f":"Assets!AY41","v":0},{"$f":"Assets!AZ41","v":0},{"$f":"Assets!BA41","v":0},{"$f":"Assets!BB41","v":0},{"$f":"Assets!BC41","v":0},{"$f":"Assets!BD41","v":0},{"$f":"Assets!BE41","v":0},{"$f":"Assets!BF41","v":0},{"$f":"Assets!BG41","v":0},{"$f":"Assets!BH41","v":0},{"$f":"Assets!BI41","v":0}]
[null,"PV for end of period assets",null,null,null,{"$f":"NPV(vanilla,G55:BI55)","v":4.0121809070182914},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Assets!BI474","v":172.267268586021}]
[]
[null,"Nominal Cash Flow Analysis"]
[null,"Capital Expenditure",null,null,null,{"$f":"Assets!F9+Assets!F41","v":1275.2983543515013},{"$f":"Assets!G9+Assets!G41","v":104.87208696555278},{"$f":"Assets!H9+Assets!H41","v":107.70282054422991},{"$f":"Assets!I9+Assets!I41","v":108.58911976679707},{"$f":"Assets!J9+Assets!J41","v":99.231166365280671},{"$f":"Assets!K9+Assets!K41","v":91.475008112426181},{"$f":"Assets!L9+Assets!L41","v":0},{"$f":"Assets!M9+Assets!M41","v":0},{"$f":"Assets!N9+Assets!N41","v":0},{"$f":"Assets!O9+Assets!O41","v":0},{"$f":"Assets!P9+Assets!P41","v":0},{"$f":"Assets!Q9+Assets!Q41","v":0},{"$f":"Assets!R9+Assets!R41","v":0},{"$f":"Assets!S9+Assets!S41","v":0},{"$f":"Assets!T9+Assets!T41","v":0},{"$f":"Assets!U9+Assets!U41","v":0},{"$f":"Assets!V9+Assets!V41","v":0},{"$f":"Assets!W9+Assets!W41","v":0},{"$f":"Assets!X9+Assets!X41","v":0},{"$f":"Assets!Y9+Assets!Y41","v":0},{"$f":"Assets!Z9+Assets!Z41","v":0},{"$f":"Assets!AA9+Assets!AA41","v":0},{"$f":"Assets!AB9+Assets!AB41","v":0},{"$f":"Assets!AC9+Assets!AC41","v":0},{"$f":"Assets!AD9+Assets!AD41","v":0},{"$f":"Assets!AE9+Assets!AE41","v":0},{"$f":"Assets!AF9+Assets!AF41","v":0},{"$f":"Assets!AG9+Assets!AG41","v":0},{"$f":"Assets!AH9+Assets!AH41","v":0},{"$f":"Assets!AI9+Assets!AI41","v":0},{"$f":"Assets!AJ9+Assets!AJ41","v":0},{"$f":"Assets!AK9+Assets!AK41","v":0},{"$f":"Assets!AL9+Assets!AL41","v":0},{"$f":"Assets!AM9+Assets!AM41","v":0},{"$f":"Assets!AN9+Assets!AN41","v":0},{"$f":"Assets!AO9+Assets!AO41","v":0},{"$f":"Assets!AP9+Assets!AP41","v":0},{"$f":"Assets!AQ9+Assets!AQ41","v":0},{"$f":"Assets!AR9+Assets!AR41","v":0},{"$f":"Assets!AS9+Assets!AS41","v":0},{"$f":"Assets!AT9+Assets!AT41","v":0},{"$f":"Assets!AU9+Assets!AU41","v":0},{"$f":"Assets!AV9+Assets!AV41","v":0},{"$f":"Assets!AW9+Assets!AW41","v":0},{"$f":"Assets!AX9+Assets!AX41","v":0},{"$f":"Assets!AY9+Assets!AY41","v":0},{"$f":"Assets!AZ9+Assets!AZ41","v":0},{"$f":"Assets!BA9+Assets!BA41","v":0},{"$f":"Assets!BB9+Assets!BB41","v":0},{"$f":"Assets!BC9+Assets!BC41","v":0},{"$f":"Assets!BD9+Assets!BD41","v":0},{"$f":"Assets!BE9+Assets!BE41","v":0},{"$f":"Assets!BF9+Assets!BF41","v":0},{"$f":"Assets!BG9+Assets!BG41","v":0},{"$f":"Assets!BH9+Assets!BH41","v":0},{"$f":"Assets!BI9+Assets!BI41","v":0}]
[null,"Interest Payments",null,null,null,{"$f":"F18","v":0},{"$f":"G18","v":49.708324196241939},{"$f":"H18","v":53.140170306766336},56.512610601686809,59.741435148310345,62.469298740352897,64.761850736917864,63.49287983858536,62.269731521356995,61.092141369563386,{"$f":"P18","v":59.898120753346454},58.698541427498775,57.498345292642973,56.526293479498477,55.553253591327021,54.496232775322298,53.35164013502277,52.115757717223687,50.788814201946401,49.366955575274098,47.846461938690076,46.222985329333099,44.492653028635317,42.682104867055592,40.79119720734694,38.815963222079475,36.836019972205875,34.864579274281809,32.794090365620356,30.632795025725695,28.342938612357781,25.919443881430396,23.357060077323919,20.650357430586222,18.686621439575191,17.443468806446031,16.159055305837349,15.070251745057615,14.855395966895475,14.620378492484571,14.364325521873809,14.086332166174707,13.785461439239478,13.460743218353629,13.111173173023964,12.735711660916348,12.333282589970207,11.902772245688684,11.44302808257436,10.952857478650758,10.431026451979372,9.8762583380502562,9.2872324268921993,8.6726659435027074,8.0374118326903847,7.3876318619230341]
[null,"Repayment of Debt",null,null,null,{"$f":"F12-G12","v":-765.17901261090071},{"$f":"G12-H12","v":-52.827703623976731},{"$f":"H12-I12","v":-51.913247462716754},-49.702515995621184,-41.991034774295372,-35.290118937933357,19.533748415752029,18.828384114470737,18.127090063476317,18.380010409262695,{"$f":"P12-Q12","v":18.465577726516358},18.47507250058959,14.963160770661602,14.978370582815728,16.271120730334587,17.619146903614819,19.02440493510278,20.426142808633927,21.887206974313131,23.405532943121784,24.990788746778549,26.635658770342843,27.870451819954837,29.107455931971344,30.405522917159942,30.478014406255966,30.347131412097042,31.871817937309743,33.269635637126726,35.248624807473732,37.305769914064683,39.44374188548062,41.665296349271102,30.22852994798626,19.136318106139811,19.771462226323933,16.760364527188301,3.3073561590773011,3.6177127658960444,3.9415201054563624,4.2792567415159795,4.6314167593126569,4.9985102425357297,5.3810637644454005,5.7796208935488949,6.1947427142548861,6.6270083629377154,7.0770155798581413,7.5453812773979223,8.0327421250771351,8.5397551518420585,9.0670983661169942,9.4602540429089004,9.7787065069704653,10.002308556676127,{"$f":"BI12-Assets!BI474*D12","v":10.360246916411285}]
[]
[null,"Nominal Cash Flow to Equity Holders"]
[null," -  Pre-tax","Te  =",{"$f":"1-E64/E63","v":0.24137817833915176},{"$f":"IRR(OFFSET(F63,0,0,1,55+1))","v":9.6245204816643559E-2},{"$f":"F27-F33-F58-F59-F60","v":-510.11934174060059},7.0221413759330815,12.725824335219812,17.916485999764809,26.660250825038432,34.388089224012163,72.50086550860857,71.879673338021007,71.187542716729922,71.549563195962406,71.289535070604643,70.771472472154443,66.37470477397477,66.119609878718862,67.205762704566141,68.254122237686474,69.119296492582919,69.726323954588281,70.282761311537456,70.784364666801878,71.241208149881402,72.192193552735247,73.124486994246524,74.039885870560084,74.943082796283065,74.204120569534027,72.593849282625044,72.364072058764791,71.875804651618978,71.953175592281241,71.978482121991362,71.950122789784359,{"$f":"AL27-AL33-AL58-AL59-AL60","v":71.866341516935307},55.911384797617373,41.129774204097529,40.594740020956024,35.817493073696475,19.228838975405072,19.391617156740832,19.54593225802806,19.691670633886126,19.828678869225072,19.956765825222497,20.075704389780007,20.18523296519264,20.285056721332847,20.374848638883289,20.45425036393144,20.522872892482475,20.580297101076674,20.626074137643741,20.659725684962744,20.502160703447185,20.231055909506622,19.828398255554955,{"$f":"BI27-BI33-BI58-BI59-BI60+Assets!BI474*D11","v":88.471320951141166}]
[null," -  Post-tax ",null,null,{"$f":"IRR(OFFSET(F64,0,0,1,55+1))","v":7.3013712604123579E-2},{"$f":"F63-F42","v":-510.11934174060059},4.7250061988501999,7.3664052166044547,11.266493005368069,18.71568487412264,25.060787404610938,63.580431683689945,61.781370522376996,60.05937411219508,58.883697806872583,57.748755937961867,56.626164240922982,53.665664772756031,52.707777185363305,52.437324580184566,52.137332376621472,51.85410045274724,51.554573466163504,51.225677898002914,50.862804684695199,50.467146753046791,49.847841978749145,48.754122782513065,47.580820814729691,46.378528484309783,44.542575106410226,42.811162671007317,42.100443586883209,41.255468673436155,40.639854849625152,39.971345860062364,39.247331662959404,{"$f":"AL63-AL42","v":38.465140472407207},30.675763770211461,23.609008618224539,23.00085080873809,20.520817212626433,12.908812488255474,12.896917469424098,12.877887680097842,12.851236734477078,12.816471512325478,12.773090805094689,12.720584039455979,12.658430066692905,12.586096007866697,12.503036145905323,12.40869085681749,12.302485573133898,12.183829773449807,12.052115992597813,11.906718847557636,11.668550897189949,11.374068856006936,11.016642695564183,79.623522816864849]
[null," -  Post-tax + Value of Imputation Credits",null,null,{"$f":"IRR(OFFSET(F65,0,0,1,55+1))","v":7.9427999999999749E-2},{"$f":"F64-F25","v":-510.11934174060059},5.2992899931209196,8.7062599962582947,12.928991253967254,20.701826361851587,27.392612859461245,65.810540139919596,64.305946226288,62.841416263328789,62.050164154145037,61.133950721122559,60.162491298730842,56.842924773060716,56.060735358702196,56.129434111279956,56.166529841887723,56.170399462706158,56.097511088269698,55.989948751386549,55.84319468022187,55.660662102255444,55.43392987224567,54.84671383544643,54.195587078687289,53.519667062303107,51.95796147219118,50.256834323911747,49.666350704853606,48.910552667981861,48.468185035289174,47.973129925544612,47.423029444665644,{"$f":"AL64-AL25","v":46.815440733539234},36.984669027062935,27.989200014692788,27.399323111792572,24.344986177893944,14.488819110042874,14.520592391253281,14.544898824580397,14.561345209329341,14.569523351550377,14.569009560126641,14.559364127036986,14.540130791317839,14.510836186233234,14.470989269149815,14.420080733595977,14.357582402971044,14.282946605356525,14.195605528859295,14.094970556908914,13.876953348754258,13.588315619381858,13.219581585561876,81.835472350433932]
[null,"Real Cash Flow to Equity"]
[null," -  Pre-tax",null,null,6.9507516894653412E-2,{"$f":"F63/F$8","v":-510.11934174060059},6.8508696350566654,12.112622805682154,16.637238345133529,24.152871425466767,30.394060103341783,62.517269107497214,60.469870288429625,58.426931569366587,57.291764523181243,{"$f":"P63/P$8","v":55.691270856926536},53.938108471242302,49.353302352833886,47.964512236313503,47.563345977811949,47.127120517400421,46.560481503483174,45.823795450936679,45.062910567312514,44.277581988994299,43.476439268030347,42.982241977048737,42.475430933060942,41.958198827654336,41.434183444749173,40.025004333566429,38.201404053607163,37.151694927045661,36.000993729681788,35.160728892641139,34.3152148420887,33.465068036977954,32.610829390997232,24.752136476815046,17.764169236912885,17.105448892198325,14.724346586978935,7.7120536674707196,7.5876474458488952,7.4614913351527745,7.333781175829988,7.2046899886526914,7.0743707253098709,6.9429586751751691,6.8105735732580639,6.6773214480825995,6.5432962429167647,6.4085812392400863,6.2732503074631243,6.1373690065943256,6.0009955516981188,5.8641816655388004,5.6775194798846318,5.4657993482012301,5.2263549540893699,22.750446008553521]
[null," -  Post-tax ",null,null,4.6842646442984727E-2,{"$f":"F64/F$8","v":-510.11934174060059},4.6097621452197073,7.0114505333534378,10.462058767916259,16.955486779580429,22.150084398435961,54.825206977261807,51.97451919628331,49.293525347764707,47.14984687979031,{"$f":"P64/P$8","v":45.113235840384917},43.157335610602509,39.903420866651452,38.235295525691456,37.111320678288884,35.999032231523252,34.930214969259367,33.88141085155123,32.844158351085227,31.816094065657833,30.798633232376851,29.678721486682196,28.319547392018524,26.963919739390601,25.641545362365644,24.025845842235455,22.528720261584066,21.614356294972151,20.663947711283171,19.859122364534596,19.056046755623434,18.254515398231636,17.454347987796478,13.580251931144607,10.196856966165733,9.6918930330098014,8.4359791531208703,5.1772993065300392,5.0463693721481615,4.9160227341243647,4.7861941123094587,4.6568258331127277,4.5278669126378412,4.3992722544269087,4.2710019468101414,4.1430206469461162,4.015297040412209,3.8878033667153127,3.7605150023851017,3.6334100944188994,3.506469237795117,3.3796751915923942,3.2312899103206414,3.0729181125116432,2.9037587599020553,20.475230135382617]
[null," -  Post-tax + Value of Imputation Credits",null,null,5.31004878041983E-2,-510.11934174060059,5.1700390176789464,8.2867436014356173,12.005853662220577,18.754832941052012,24.211078324662417,56.748222509820657,54.098356969319894,51.576876903165171,49.685326290638045,{"$f":"P65/P$8","v":47.757744594520318},45.852528825762448,42.265891238197064,40.667599703346966,39.724327003169648,38.781054302992544,37.837781602815319,36.867007001397596,35.898846405142052,34.931466046491948,33.968084741290227,33.004601609273834,31.858518277279128,30.712489511456535,29.589704882961527,28.025635465068202,26.44689120958984,25.498690952990529,24.498209215882827,23.684523996561232,22.870838777239751,22.057153557918213,21.243468338596667,16.373223067562215,12.088685033852522,11.545281997806931,10.008071011585386,5.8109878967652095,5.6816888905733443,5.5523898843814665,5.4230908781895915,5.2937918719977191,5.1644928658058484,5.0351938596139734,4.9058948534221223,4.7765958472302366,4.6472968410383482,4.517997834846506,4.3886988286546078,4.2593998224627567,4.1301008162708674,4.0008018100789959,3.8428473027116388,3.6711384214340397,3.4844078084488839,21.044034103675344]
[null,"Net Cash Flow to Debt"]
[null,"Deduction Utilised to Reduce Tax",null,null,null,null,{"$f":"MAX(0,MIN(G35+G40,F72+G35))","v":49.708324196241939},53.140170306766336,56.512610601686809,59.741435148310345,62.469298740352897,64.761850736917864,63.49287983858536,62.269731521356995,61.092141369563386,59.898120753346454,58.698541427498775,57.498345292642973,56.526293479498477,55.553253591327021,54.496232775322298,53.35164013502277,52.115757717223687,50.788814201946401,49.366955575274098,47.846461938690076,46.222985329333099,44.492653028635317,42.682104867055592,40.79119720734694,38.815963222079475,36.836019972205875,34.864579274281809,32.794090365620356,30.632795025725695,28.342938612357781,25.919443881430396,23.357060077323919,{"$f":"MAX(0,MIN(AM35+AM40,AL72+AM35))","v":20.650357430586222},18.686621439575191,17.443468806446031,16.159055305837349,15.070251745057615,14.855395966895475,14.620378492484571,14.364325521873809,14.086332166174707,13.785461439239478,13.460743218353629,13.111173173023964,12.735711660916348,12.333282589970207,11.902772245688684,11.44302808257436,10.952857478650758,10.431026451979372,9.8762583380502562,9.2872324268921993,8.6726659435027074,8.0374118326903847,7.3876318619230341]
[null,"Unutilised Deductions Carried Forward",null,null,null,null,{"$f":"MAX(0,F72+G35-G71)","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,{"$f":"MAX(0,AL72+AM35-AM71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Cash Flow to Debt","Td  =",{"$f":"1-E73/$D$18","v":0.29999999999995153},4.5474100000003147E-2,{"$f":"F60","v":-765.17901261090071},{"$f":"G35-G71*$D$42+G60","v":-18.031876686607376},{"$f":"H35-H71*$D$42+H60","v":-14.715128247980317},{"$f":"I35-I71*$D$43+I60","v":-10.143688574440418},{"$f":"J35-J71*$D$44+J60","v":-0.17203017047813063},{"$f":"K35-K71*$D$45+K60","v":8.4383901803136752},{"$f":"L35-L71*$D$45+L60","v":64.867043931594537},63.273400001480489,61.715902128426215,61.14450936795707,60.394262253858876,59.564051499838733,55.212002475511682,54.546776018464662,55.158398244263502,55.766509846340426,56.370553029618719,56.907173210690509,57.439376915675609,57.962401845813652,58.4833121038616,58.991748500876014,59.015308939999557,58.984929338910263,58.959360962302803,57.649188661711598,56.132345392641156,56.277023429307008,56.225498893060973,56.691581325481721,57.145826942715132,57.5873526024819,58.015238403397845,44.683780149396611,32.216953113842443,31.981890390836156,28.071703241274445,13.856532380617631,14.016489942722878,14.175785050195563,14.334284606827646,14.491849275634952,14.648333250003365,14.803584017292941,14.957442114665669,15.10974087689633,15.26030617591686,15.40895615184022,15.555500935199975,15.699742360132666,15.84147366822762,15.980479202752173,15.961316741733441,15.849572667422361,15.628496839559396,{"$f":"BI35-BI71*$D$45+BI60+Assets!BI474*D12","v":118.89195037137}]
[null,"Nominal Cash Flows to Assets"]
[null,"Cash flow to Asset",null,null,7.8204944294631332E-2,{"$f":"F27-F58-F22","v":-1275.2983543515013},3.9027619481982896,13.952747179269394,24.726580605830442,44.410651199053405,61.567269026431696,156.79646466127846,154.20093729107711,151.58436430156323,151.02171497478849,149.65323355046746,147.94508640024281,138.83621083727934,137.62427394103307,139.03013702622775,140.36950191662359,141.49534156270846,142.26822448044589,142.95878248779698,143.55685318519775,144.07845883535003,145.05083765241119,145.48759184283668,145.82944666958701,146.13980292078995,143.49809819786947,139.77700066692796,139.10046927035634,137.93953065436605,137.83459542548067,137.62719064841383,137.31330855669538,{"$f":"AL27-AL58-AL22","v":136.88869794353033},106.79027217618986,78.952713749812531,77.809671053725992,68.736912906722125,37.606446879539988,37.864725889532352,38.107830855968992,38.335252897275915,38.546427794712436,38.740737506997704,38.917511372579035,39.076027031765499,39.215511096504081,39.335139591791211,39.434038189478265,39.511282252454755,39.565896704804565,39.59685574146517,39.603082389129995,39.249647173248285,38.682428359979795,37.868118644921466,{"$f":"BI27-BI58-BI22+Assets!BI474","v":209.57956088108807}]
[null,"Cash flow to Asset Post-tax",null,null,6.8102423850912308E-2,{"$f":"F75-F42","v":-1275.2983543515013},1.605626771115408,8.5933280606540379,18.076587611433702,36.466085248137617,52.239967207030475,147.87603083635983,144.10263447543309,140.45619569702839,138.35584958569868,136.11245441782469,133.79977816901135,126.1271708360606,124.2124412476775,124.26169890184617,124.25271205555859,124.23014552287279,124.09647399202112,123.90169907426244,123.63529320309107,123.30439743851542,122.70648607842509,121.11722763110322,119.37038161375662,117.57524860881666,113.83655273474567,109.99431405531024,108.83684079847475,107.31919467618323,106.52127468282458,105.62005438648484,104.61051742987041,{"$f":"AL75-AL42","v":103.48749689900222},81.554651148783947,61.431948163939538,60.215781841508061,53.440237045652083,31.28642039239039,31.37002620221562,31.439786278038774,31.494818997866865,31.534220437812841,31.557062486869896,31.562391022255007,31.549224133265763,31.516550383037931,31.463327098813245,31.388478682364315,31.290894933106181,31.1694293771777,31.022897596419241,30.850075551724885,30.416037366991048,29.825441306480108,29.056363084930695,200.73176274681174]
[null,"Cash flow to Asset Real",null,null,5.1907262726468839E-2,{"$f":"F75/F$8","v":-1275.2983543515013},{"$f":"G75/G$8","v":3.8075726323885757},{"$f":"H75/H$8","v":13.28042563166629},22.961088184633834,40.233858089759444,54.416494705420277,135.20510007110744,129.72388776026159,124.4123471893905,120.92737042328767,{"$f":"P75/P$8","v":116.90886686271217},112.75557564784813,103.23248162545032,99.835452501407659,98.395409003695249,96.920306304072653,95.314790050944438,93.497973907326568,91.660297772079019,89.798790550856808,87.926896919096322,86.361279469853841,84.508601878109417,82.641144652578333,80.797095300432716,77.401523771799532,73.555511006035843,71.414143117105567,69.090846387501614,67.354426012325902,65.612756423638274,63.866454080392394,62.116059896276575,47.276371366389732,34.100098916309697,32.786744066871556,28.257313455051079,15.082706602767711,14.81589639281875,14.547336293795517,14.277222146145608,14.005726970641184,13.733003718971238,13.459187680509418,13.184398590265168,12.908742476762594,12.632313283269649,12.355194291265819,12.077459371161757,11.799174081965814,11.520396638742501,11.241178764256059,10.869129338511526,10.45078381783655,9.9812514824027172,53.893492637627993]
[null,"Cash flow to Asset Real Post-tax",null,null,4.2051145221242647E-2,{"$f":"F76/F$8","v":-1275.2983543515013},{"$f":"G76/G$8","v":1.5664651425516176},8.179253359337574,16.785908607416566,33.036473443873106,46.172519000514455,127.51303794087202,121.22853666811525,115.27894096778863,110.78545277989674,{"$f":"P76/P$8","v":106.33083184617057},101.97480278720832,93.782600139267885,90.106235790785618,87.943383704172192,85.79221801819547,83.684523516720645,81.555589307941133,79.441545555851732,77.337302627520344,75.249090883442818,73.057758979487303,70.352718337067003,67.646865564314595,65.004457218049183,61.402365280468558,57.882827214012742,55.876804485032046,53.753800369102997,52.052819484219356,50.353588337173008,48.65590144164608,46.959578493075817,36.104486820719288,26.532786645562545,25.373188207683036,21.968946021193013,12.54795224182703,12.274618319118018,12.001867692767107,11.729635082625078,11.457862815101221,11.186499906299209,10.915501259761157,10.644826963817247,10.374441675626111,10.104314080765095,9.8344164187410446,9.5647240660837358,9.2952151697903886,9.0258703248395005,8.7566722903096519,8.422899768947536,8.0579025821469639,7.6586552882154022,51.618276764457086]
[null,"Check on Vanilla WACC Cash Flow (nom)",null,null,7.0749000000956394E-2,{"$f":"F77/F$8","v":-1275.2983543515013},{"$f":"(G75-G42+G46)","v":2.1799105653861286},9.933182840307877,19.739085860032887,38.452226735866567,54.571792661880778,150.10613929258949,146.6272101793441,143.2382378481621,141.52231593297114,139.49764920098539,137.3361052268192,129.3044308363653,127.56539942101639,127.95380843294157,128.28190952082485,128.54644453283171,128.63941161412731,128.66596992764607,128.61568319861775,128.49791278772409,128.2925739719216,127.20981868403659,125.98514787771423,124.71638718680998,121.25193910052661,117.43998570821468,116.40274791644515,114.97427867072894,114.3496048684886,113.62183845196709,112.78621521157665,111.83779716013424,{"$f":"(AM75-AM42+AM46)","v":87.863556405635421},65.812139560407786,64.614254144562551,57.264406010919593,32.866427014177788,32.993701124044804,33.106797422521332,33.204927472719127,33.287272277037744,33.352981241901851,33.401171109836014,33.430924857890695,33.441290561404472,33.431280222057737,33.399868559142803,33.345991762943328,33.26854620908442,33.166387132680725,33.038327261076162,32.624439818555359,32.039688069855032,31.259301974928388,202.94371228038082]
[null,"Check on Vanilla WACC Cash Flow (real)",null,null,4.4633170731746573E-2,{"$f":"F79/F$8","v":-1275.2983543515013},{"$f":"G79/G$8","v":2.1267420150108571},9.4545464274197535,18.329703501720882,34.835819605344696,48.233512926740914,129.43605347343089,123.35237444115184,117.5622925231891,113.32093219074449,{"$f":"P79/P$8","v":108.97534060030597},104.66999600236826,96.145070510813497,92.538539968441128,90.556390029052963,88.574240089664784,86.59209015027659,84.541185457787492,82.496233609908543,80.452674608354457,78.418542392356201,76.383639102078931,73.891689222327614,71.39543533638053,68.952616738645062,65.402154903301295,61.800998162018523,59.761139143050428,57.588061873702657,55.878221116245982,54.168380358789328,52.458539601332653,50.748698843875999,38.897457957136901,28.424614713249333,27.22657717248017,23.54103787965753,13.181640832062198,12.9099378375432,12.638234843024211,12.366531848505211,12.094828853986213,11.823125859467217,11.551422864948222,11.279719870429226,11.008016875910233,10.736313881391233,10.464610886872238,10.192907892353242,9.9212048978342473,9.6495019033152509,9.3777989087962546,9.0344571613385334,8.6561228910693604,8.2393043367622312,52.187080732749813]
[]
[null,"Further Dissection of Cash Flows"]
[]
[null,"Return on Equity"]
[null,"Cash flow with Imputation",null,null,null,null,{"$f":"G65","v":5.2992899931209196},{"$f":"H65","v":8.7062599962582947},12.928991253967254,20.701826361851587,27.392612859461245,65.810540139919596,64.305946226288,62.841416263328789,62.050164154145037,61.133950721122559,60.162491298730842,56.842924773060716,56.060735358702196,56.129434111279956,56.166529841887723,56.170399462706158,56.097511088269698,55.989948751386549,55.84319468022187,55.660662102255444,55.43392987224567,54.84671383544643,54.195587078687289,53.519667062303107,51.95796147219118,50.256834323911747,49.666350704853606,48.910552667981861,48.468185035289174,47.973129925544612,47.423029444665644,46.815440733539234,36.984669027062935,27.989200014692788,27.399323111792572,24.344986177893944,14.488819110042874,14.520592391253281,14.544898824580397,14.561345209329341,14.569523351550377,14.569009560126641,14.559364127036986,14.540130791317839,14.510836186233234,14.470989269149815,14.420080733595977,14.357582402971044,14.282946605356525,14.195605528859295,14.094970556908914,13.876953348754258,13.588315619381858,13.219581585561876,{"$f":"BI65-Assets!BI474*D11","v":12.928564916025522}]
[null,"Add back Capex",null,null,null,null,{"$f":"G58","v":104.87208696555278},{"$f":"H58","v":107.70282054422991},108.58911976679707,99.231166365280671,91.475008112426181,0,0,0,0,0,{"$f":"Q58","v":0},{"$f":"R58","v":0},{"$f":"S58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Nominal Depreciation of RAB",null,null,null,null,{"$f":"-Assets!G473","v":-16.825914258924538},{"$f":"-Assets!H473","v":-21.18074143970221},{"$f":"-Assets!I473","v":-25.751593107428114},{"$f":"-Assets!J473","v":-29.246108408121742},{"$f":"-Assets!K473","v":-32.658143215870446},{"$f":"-Assets!L473","v":-32.556247359586528},{"$f":"-Assets!M473","v":-31.380640190784561},{"$f":"-Assets!N473","v":-30.211816772460367},{"$f":"-Assets!O473","v":-30.63335068210425},{"$f":"-Assets!P473","v":-30.775962877526709},{"$f":"-Assets!Q473","v":-30.791787500982664},{"$f":"-Assets!R473","v":-24.938601284435741},{"$f":"-Assets!S473","v":-24.963950971359466},{"$f":"-Assets!T473","v":-27.118534550557342},{"$f":"-Assets!U473","v":-29.36524483935802},{"$f":"-Assets!V473","v":-31.707341558504631},{"$f":"-Assets!W473","v":-34.043571347722875},{"$f":"-Assets!X473","v":-36.478678290521707},{"$f":"-Assets!Y473","v":-39.00922157186951},{"$f":"-Assets!Z473","v":-41.651314577964072},{"$f":"-Assets!AA473","v":-44.39276461723798},{"$f":"-Assets!AB473","v":-46.450753033257904},{"$f":"-Assets!AC473","v":-48.512426553285522},{"$f":"-Assets!AD473","v":-50.675871528599714},{"$f":"-Assets!AE473","v":-50.796690677093252},{"$f":"-Assets!AF473","v":-50.578552353494956},{"$f":"-Assets!AG473","v":-53.119696562182881},{"$f":"-Assets!AH473","v":-55.449392728544517},{"$f":"-Assets!AI473","v":-58.747708012456002},{"$f":"-Assets!AJ473","v":-62.176283190107753},{"$f":"-Assets!AK473","v":-65.739569809134281},{"$f":"-Assets!AL473","v":-69.442160582118305},{"$f":"-Assets!AM473","v":-50.380883246643776},{"$f":"-Assets!AN473","v":-31.893863510232929},{"$f":"-Assets!AO473","v":-32.952437043873161},{"$f":"-Assets!AP473","v":-27.933940878647213},{"$f":"-Assets!AQ473","v":-5.5122602651288108},{"$f":"-Assets!AR473","v":-6.0295212764934298},{"$f":"-Assets!AS473","v":-6.5692001757605762},{"$f":"-Assets!AT473","v":-7.1320945691932689},{"$f":"-Assets!AU473","v":-7.7190279321877462},{"$f":"-Assets!AV473","v":-8.3308504042262026},{"$f":"-Assets!AW473","v":-8.9684396074089676},{"$f":"-Assets!AX473","v":-9.6327014892482232},{"$f":"-Assets!AY473","v":-10.324571190424816},{"$f":"-Assets!AZ473","v":-11.045013938229452},{"$f":"-Assets!BA473","v":-11.795025966430313},{"$f":"-Assets!BB473","v":-12.575635462329814},{"$f":"-Assets!BC473","v":-13.387903541795279},{"$f":"-Assets!BD473","v":-14.232925253070057},{"$f":"-Assets!BE473","v":-15.111830610194952},{"$f":"-Assets!BF473","v":-15.767090071514833},{"$f":"-Assets!BG473","v":-16.297844178284105},{"$f":"-Assets!BH473","v":-16.670514261126886},{"$f":"-Assets!BI473","v":-17.267078194018797}]
[null,"Add Debt Repayment",null,null,null,null,{"$f":"G60","v":-52.827703623976731},{"$f":"H60","v":-51.913247462716754},-49.702515995621184,-41.991034774295372,-35.290118937933357,19.533748415752029,18.828384114470737,18.127090063476317,18.380010409262695,18.465577726516358,{"$f":"Q60","v":18.47507250058959},{"$f":"R60","v":14.963160770661602},{"$f":"S60","v":14.978370582815728},16.271120730334587,17.619146903614819,19.02440493510278,20.426142808633927,21.887206974313131,23.405532943121784,24.990788746778549,26.635658770342843,27.870451819954837,29.107455931971344,30.405522917159942,30.478014406255966,30.347131412097042,31.871817937309743,33.269635637126726,35.248624807473732,37.305769914064683,39.44374188548062,41.665296349271102,30.22852994798626,19.136318106139811,19.771462226323933,16.760364527188301,3.3073561590773011,{"$f":"AR60","v":3.6177127658960444},3.9415201054563624,4.2792567415159795,4.6314167593126569,4.9985102425357297,5.3810637644454005,5.7796208935488949,6.1947427142548861,6.6270083629377154,7.0770155798581413,7.5453812773979223,8.0327421250771351,8.5397551518420585,9.0670983661169942,9.4602540429089004,9.7787065069704653,10.002308556676127,10.360246916411285]
[null,"Gives Nominal Return to Equity",null,null,null,null,{"$f":"SUM(G85:G88)","v":40.517759075772432},43.315091638069248,46.064001917715018,48.695849544715145,50.919358818083623,52.788041196085096,51.753690149974176,50.756689554344739,49.796823881303482,48.823565570112208,47.845776298337768,46.867484259286577,46.075154970158458,45.282020291057201,44.420431906144522,43.487462839304307,42.48008254918075,41.398477435177973,40.239506051474144,39.00013627106992,37.676824025350534,36.266412622143363,34.790616457373112,33.249318450863335,31.639285201353893,30.025413382513833,28.418472079980468,26.73079557656407,24.969101830306904,23.102616649501542,21.127201521011983,19.038576500692031,{"$f":"SUM(AM85:AM88)","v":16.832315728405419},15.231654610599669,14.218348294243345,13.171409826435031,12.283915003991364,12.108783880655896,11.917218754276183,11.708507381652051,11.481912178675287,11.236669398436169,10.971988284073419,10.687050195618511,10.381007710063304,10.052983693858078,9.7020703470238061,9.3273282180391526,8.9277851886383814,8.5024354276312959,8.050238312830956,7.5701173201483254,7.0691779480682175,6.5513758811111167,6.0217336384180093]
[null,"Less Inflation in Equity Component",null,null,null,null,{"$f":"-$D$11*(Assets!G475-Assets!F474)","v":-12.752983543514985},{"$f":"-$D$11*(Assets!H475-Assets!G474)","v":-13.633445270581342},{"$f":"-$D$11*(Assets!I475-Assets!H474)","v":-14.498666061626592},{"$f":"-$D$11*(Assets!J475-Assets!I474)","v":-15.327041328220185},{"$f":"-$D$11*(Assets!K475-Assets!J474)","v":-16.026891907791743},{"$f":"-$D$11*(Assets!L475-Assets!K474)","v":-16.615060556757363},{"$f":"-$D$11*(Assets!M475-Assets!L474)","v":-16.289498083161472},{"$f":"-$D$11*(Assets!N475-Assets!M474)","v":-15.975691681253558},{"$f":"-$D$11*(Assets!O475-Assets!N474)","v":-15.673573513529028},{"$f":"-$D$11*(Assets!P475-Assets!O474)","v":-15.367240006707926},{"$f":"-$D$11*(Assets!Q475-Assets!P474)","v":-15.059480377932779},{"$f":"-$D$11*(Assets!R475-Assets!Q474)","v":-14.751562502922845},{"$f":"-$D$11*(Assets!S475-Assets!R474)","v":-14.502176490078547},{"$f":"-$D$11*(Assets!T475-Assets!S474)","v":-14.252536980364859},{"$f":"-$D$11*(Assets!U475-Assets!T474)","v":-13.981351634859312},{"$f":"-$D$11*(Assets!V475-Assets!U474)","v":-13.687699186465853},{"$f":"-$D$11*(Assets!W475-Assets!V474)","v":-13.370625770880725},{"$f":"-$D$11*(Assets!X475-Assets!W474)","v":-13.030190057403525},{"$f":"-$D$11*(Assets!Y475-Assets!X474)","v":-12.665403274498296},{"$f":"-$D$11*(Assets!Z475-Assets!Y474)","v":-12.275311058779607},{"$f":"-$D$11*(Assets!AA475-Assets!Z474)","v":-11.858797912999945},{"$f":"-$D$11*(Assets!AB475-Assets!AA474)","v":-11.414870266827529},{"$f":"-$D$11*(Assets!AC475-Assets!AB474)","v":-10.950362736494936},{"$f":"-$D$11*(Assets!AD475-Assets!AC474)","v":-10.465238470962142},{"$f":"-$D$11*(Assets!AE475-Assets!AD474)","v":-9.9584797556761266},{"$f":"-$D$11*(Assets!AF475-Assets!AE474)","v":-9.4505128489052375},{"$f":"-$D$11*(Assets!AG475-Assets!AF474)","v":-8.9447273253702413},{"$f":"-$D$11*(Assets!AH475-Assets!AG474)","v":-8.4135303597484388},{"$f":"-$D$11*(Assets!AI475-Assets!AH474)","v":-7.8590364324629265},{"$f":"-$D$11*(Assets!AJ475-Assets!AI474)","v":-7.2715593523384543},{"$f":"-$D$11*(Assets!AK475-Assets!AJ474)","v":-6.6497965204373486},{"$f":"-$D$11*(Assets!AL475-Assets!AK474)","v":-5.9924008223459628},{"$f":"-$D$11*(Assets!AM475-Assets!AL474)","v":-5.2979792165248458},{"$f":"-$D$11*(Assets!AN475-Assets!AM474)","v":-4.7941703840583845},{"$f":"-$D$11*(Assets!AO475-Assets!AN474)","v":-4.4752317489560713},{"$f":"-$D$11*(Assets!AP475-Assets!AO474)","v":-4.1457073785173408},{"$f":"-$D$11*(Assets!AQ475-Assets!AP474)","v":-3.8663679697308684},{"$f":"-$D$11*(Assets!AR475-Assets!AQ474)","v":-3.8112453670795734},{"$f":"-$D$11*(Assets!AS475-Assets!AR474)","v":-3.7509501543146371},{"$f":"-$D$11*(Assets!AT475-Assets!AS474)","v":-3.6852581525570489},{"$f":"-$D$11*(Assets!AU475-Assets!AT474)","v":-3.6139372068651028},{"$f":"-$D$11*(Assets!AV475-Assets!AU474)","v":-3.5367469275432315},{"$f":"-$D$11*(Assets!AW475-Assets!AV474)","v":-3.4534384235009612},{"$f":"-$D$11*(Assets!AX475-Assets!AW474)","v":-3.3637540274268987},{"$f":"-$D$11*(Assets!AY475-Assets!AX474)","v":-3.2674270125343812},{"$f":"-$D$11*(Assets!AZ475-Assets!AY474)","v":-3.1641813006301391},{"$f":"-$D$11*(Assets!BA475-Assets!AZ474)","v":-3.0537311612478564},{"$f":"-$D$11*(Assets!BB475-Assets!BA474)","v":-2.935780901583553},{"$f":"-$D$11*(Assets!BC475-Assets!BB474)","v":-2.8100245469602445},{"$f":"-$D$11*(Assets!BD475-Assets!BC474)","v":-2.6761455115422907},{"$f":"-$D$11*(Assets!BE475-Assets!BD474)","v":-2.5338162590115987},{"$f":"-$D$11*(Assets!BF475-Assets!BE474)","v":-2.3826979529096435},{"$f":"-$D$11*(Assets!BG475-Assets!BF474)","v":-2.2250270521945139},{"$f":"-$D$11*(Assets!BH475-Assets!BG474)","v":-2.0620486104116709},{"$f":"-$D$11*(Assets!BI475-Assets!BH474)","v":-1.8953434678003873}]
[null,"Gives Real Return to Equity",null,null,null,null,{"$f":"G89+G90","v":27.764775532257445},{"$f":"H89+H90","v":29.681646367487907},31.565335856088424,33.368808216494962,34.89246691029188,36.172980639327733,35.4641920668127,34.780997873091181,34.123250367774453,{"$f":"P89+P90","v":33.456325563404285},{"$f":"Q89+Q90","v":32.786295920404989},{"$f":"R89+R90","v":32.115921756363733},{"$f":"S89+S90","v":31.572978480079911},31.029483310692342,30.43908027128521,29.799763652838454,29.109456778300025,28.36828737777445,27.574102776975849,26.724825212290312,25.818026112350587,24.851542355315836,23.840253720878174,22.784079979901193,21.680805445677766,20.574900533608595,19.473744754610227,18.317265216815631,17.110065397843979,15.831057297163088,14.477405000574635,13.046175678346067,11.534336511880573,10.437484226541285,9.7431165452872737,9.0257024479176913,{"$f":"AQ89+AQ90","v":8.4175470342604957},8.2975385135763222,8.1662685999615459,8.0232492290950024,7.8679749718101846,7.699922470892937,7.5185498605724579,7.3232961681916127,7.1135806975289233,6.8888023932279392,6.6483391857759493,6.3915473164555996,6.1177606416781369,5.8262899160890047,5.5164220538193574,5.1874193672386824,4.8441508958737032,4.4893272706994463,4.126390170617622]
[null,"%ROE (1 year)",null,null,null,null,{"$f":"G89/G95","v":7.9428000000000026E-2},7.9428000000000012E-2,7.9428000000000012E-2,7.9427999999999999E-2,7.9427999999999985E-2,7.9428000000000012E-2,7.9427999999999985E-2,7.9428000000000012E-2,7.9427999999999929E-2,7.9427999999999943E-2,{"$f":"Q89/Q95","v":7.9428000000000026E-2},{"$f":"R89/R95","v":7.9428000000000068E-2},{"$f":"S89/S95","v":7.9427999999999999E-2},7.9427999999999999E-2,7.9427999999999985E-2,7.9427999999999999E-2,7.9427999999999999E-2,7.9428000000000012E-2,7.9428000000000012E-2,7.9427999999999929E-2,7.9427999999999999E-2,7.9428000000000054E-2,7.942800000000004E-2,7.9427999999999985E-2,7.9427999999999999E-2,7.9428000000000026E-2,7.9428000000000012E-2,7.9428000000000096E-2,7.9428000000000012E-2,7.9427999999999957E-2,7.9427999999999943E-2,7.9427999999999999E-2,7.9427999999999957E-2,7.9428000000000054E-2,7.9428000000000012E-2,7.9427999999999943E-2,7.9428000000000012E-2,{"$f":"AR89/AR95","v":7.9427999999999957E-2},7.9428000000000054E-2,7.9428000000000026E-2,7.9427999999999943E-2,7.9427999999999985E-2,7.9427999999999999E-2,7.9428000000000026E-2,7.9427999999999999E-2,7.9427999999999985E-2,7.9428000000000026E-2,7.9427999999999985E-2,7.9428000000000012E-2,7.9428000000000012E-2,7.9428000000000012E-2,7.9427999999999971E-2,7.9428000000000026E-2,7.9428000000000026E-2,7.942800000000011E-2]
[null,"%real ROE (1 year)",null,null,null,null,{"$f":"G91/G95/(1+G$7)","v":5.3100487804878131E-2},{"$f":"H91/H95/(1+H$7)","v":5.3100487804877985E-2},5.310048780487802E-2,5.3100487804878173E-2,5.3100487804878201E-2,5.3100487804878131E-2,5.3100487804878131E-2,5.310048780487827E-2,5.3100487804878076E-2,5.310048780487818E-2,{"$f":"Q91/Q95/(1+Q$7)","v":5.3100487804878055E-2},{"$f":"R91/R95/(1+R$7)","v":5.3100487804878284E-2},{"$f":"S91/S95/(1+S$7)","v":5.310048780487811E-2},5.310048780487827E-2,5.3100487804878214E-2,5.3100487804878006E-2,5.3100487804878159E-2,5.3100487804878117E-2,5.3100487804878131E-2,5.3100487804878034E-2,5.3100487804878145E-2,5.3100487804878284E-2,5.3100487804878298E-2,5.310048780487811E-2,5.3100487804878173E-2,5.310048780487809E-2,5.3100487804878201E-2,5.3100487804878214E-2,5.3100487804878346E-2,5.310048780487802E-2,5.3100487804878096E-2,5.3100487804878332E-2,5.310048780487802E-2,5.3100487804878242E-2,5.310048780487811E-2,5.3100487804878048E-2,5.310048780487811E-2,{"$f":"AR91/AR95/(1+AR$7)","v":5.3100487804878103E-2},5.3100487804878221E-2,5.3100487804878069E-2,5.3100487804878083E-2,5.3100487804878076E-2,5.3100487804878159E-2,5.3100487804877992E-2,5.3100487804878221E-2,5.3100487804878166E-2,5.3100487804878103E-2,5.3100487804878083E-2,5.3100487804878194E-2,5.3100487804878208E-2,5.3100487804878138E-2,5.3100487804878166E-2,5.3100487804878013E-2,5.3100487804878027E-2,5.3100487804878298E-2]
[]
[null,"Equity at Start of Period",null,null,null,null,{"$f":"G11","v":510.11934174060053},{"$f":"H11","v":545.33781082325174},579.94664246506284,613.08165312881033,641.07567631167387,664.60242227029619,651.57992332646154,639.02766725014772,626.94294054116335,614.68960026832156,{"$f":"Q11","v":602.37921511731065},{"$f":"R11","v":590.0625001169177},{"$f":"S11","v":580.08705960314319},570.10147921459941,559.25406539437643,547.50796745863306,534.82503083523125,521.207602296142,506.61613097993325,491.01244235118543,474.35191651999969,456.59481067310446,438.01450945980127,418.60953883848697,398.33919022704708,378.0205139562097,357.78909301481173,336.54121438993855,314.36145729852069,290.86237409353822,265.99186081749508,239.69603289384136,211.91916866099396,191.76681536233644,179.00926995824324,165.82829514069397,154.65471878923506,{"$f":"AR11","v":152.44981468318355},150.03800617258617,147.41032610228191,144.55748827460462,141.46987710172951,138.13753694003901,134.55016109707543,130.69708050137615,126.56725202520623,122.14924644991443,117.43123606334233,112.40098187841039,107.04582046169229,101.35265036046425,95.307918116386261,89.001082087780318,82.481944416466675,75.813738712015933]
[]
[null,"Regulatory Control Period Analysis"]
[]
[null,"Revenue",null,null,null,{"$f":"F27","v":0},{"$f":"G27","v":171.51542021152429},177.50555464602027,194.54863359747966,199.87661213609451,213.57795843679057,156.79646466127846,154.20093729107711,151.58436430156323,151.02171497478849,149.65323355046746]
[null,"Less Opex",null,null,null,{"$f":"-F22","v":0},{"$f":"-G22","v":-62.740571297773215},-55.849986922520969,-61.232933224852154,-56.234794571760432,-60.53568129793269,0,0,0,0,0]
[null,"Less Interest",null,null,null,null,{"$f":"-G35","v":-49.708324196241939},{"$f":"-H35","v":-53.140170306766336},-56.512610601686809,-59.741435148310345,-62.469298740352897,-64.761850736917864,-63.49287983858536,-62.269731521356995,-61.092141369563386,-59.898120753346454]
[null,"Less Tax",null,null,null,{"$f":"-F42","v":0},{"$f":"-G42","v":-2.2971351770828816},-5.3594191186153575,-6.6499929943967402,-7.9445659509157904,-9.3273018194012245,-8.9204338249186232,-10.098302815644013,-11.128168604534844,-12.665865389089822,-13.540779132642774]
[null,"Plus Imputation Credits",null,null,null,{"$f":"+F46","v":0},{"$f":"+G46","v":0.5742837942707204},1.3398547796538394,1.662498248599185,1.9861414877289476,2.3318254548503061,2.2301084562296558,2.5245757039110033,2.782042151133711,3.1664663472724555,3.3851947831606934]
[null,"Less Capex",null,null,null,{"$f":"-F58","v":-1275.2983543515013},-104.87208696555278,-107.70282054422991,-108.58911976679707,-99.231166365280671,-91.475008112426181,0,0,0,0,0]
[null,"Less Loan Repayments",null,null,null,{"$f":"-F60","v":765.17901261090071},{"$f":"-G60","v":52.827703623976731},51.913247462716754,49.702515995621184,41.991034774295372,35.290118937933357,-19.533748415752029,-18.828384114470737,-18.127090063476317,-18.380010409262695,-18.465577726516358]
[null,"RAB Residual Value",null,null,null,null,null,null,null,null,{"$f":"IF(L100=0, L11, 0)","v":664.60242227029619},{"$f":"IF(M100=0, IF(L100=0, 0, M11), 0)","v":0},{"$f":"IF(N100=0, IF(M100=0, 0, N11), 0)","v":0},{"$f":"IF(O100=0, IF(N100=0, 0, O11), 0)","v":0},{"$f":"IF(P100=0, IF(O100=0, 0, P11), 0)","v":0},{"$f":"IF(Q100=0, IF(P100=0, 0, Q11), 0)","v":0}]
[null,"Post-tax Return on Equity",null,null,null,{"$f":"SUM(F99:F106)","v":-510.11934174060059},5.2992899931209223,8.7062599962582965,12.92899125396724,20.701826361851587,691.99503512975741,{"$f":"IF(L100=0, 0, SUM(L99:L106))","v":0},{"$f":"IF(M100=0, 0, SUM(M99:M106))","v":0},{"$f":"IF(N100=0, 0, SUM(N99:N106))","v":0},{"$f":"IF(O100=0, 0, SUM(O99:O106))","v":0},{"$f":"IF(P100=0, 0, SUM(P99:P106))","v":0}]
[]
[null,"IRR (during regulatory control period)",null,null,{"$f":"IRR(F107:P107)","v":7.9427999999999735E-2}]
[null,"Target (during regulatory control period)",null,null,{"$f":"WACC!F25","v":7.9427999999999999E-2}]
[]
[]
[null,"GRAPH DATA",null,null,null,"Return on Capital",{"$f":"G17+G18","v":90.226083272014364},96.45526194483557,102.57661251940182,108.43728469302549,113.38865755843653,117.54989193300295,115.24656998855954,113.02642107570173,110.8889652508669,108.7216863234587]
[null,null,null,null,null,"Opex",{"$f":"G22-G115","v":49.644069016338101},{"$f":"H22-H115","v":53.143322536227735},55.350200416135095,57.870160335569651,60.53568129793269,0,0,0,0,0]
[null,null,null,null,null,"carry-over amounts",{"$f":"G8*(Input!G180+Input!G181)","v":13.096502281435116},{"$f":"H8*(Input!H180+Input!H181)","v":2.7066643862932365},{"$f":"I8*(Input!I180+Input!I181)","v":5.8827328087170612},{"$f":"J8*(Input!J180+Input!J181)","v":-1.6353657638092223},{"$f":"K8*(Input!K180+Input!K181)","v":0},{"$f":"L8*(Input!L180+Input!L181)","v":0},{"$f":"M8*(Input!M180+Input!M181)","v":0},{"$f":"N8*(Input!N180+Input!N181)","v":0},{"$f":"O8*(Input!O180+Input!O181)","v":0},{"$f":"P8*(Input!P180+Input!P181)","v":0}]
[null,null,null,null,null,"Return of Capital",{"$f":"G20","v":16.825914258924538},{"$f":"H20","v":21.18074143970221},25.751593107428114,29.246108408121742,32.658143215870446,32.556247359586528,31.380640190784561,30.211816772460367,30.63335068210425,30.775962877526709]
[null,null,null,null,null,"Net Tax Costs",{"$f":"G24+G25","v":1.7228513828121599},4.0195643389615192,4.9874947457975525,5.9584244631868426,6.995476364550921,6.6903253686889652,7.5737271117330103,8.3461264534011335,9.4993990418173695,10.155584349482083]
[]
[null,null,null,null,null,"Revenue Forecasts in Absence of Corporate Tax",{"$f":"G113+G114+G116","v":156.69606654727701},170.77932592076553,183.67840604296504,195.55355343671687,206.58248207223966,150.10613929258949,146.6272101793441,143.2382378481621,141.52231593297114,139.49764920098539]

{"sheet":"Forecast revenues","index":10,"n_rows":157,"n_cols":22,"rows_kept":157,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Forecast Revenues"]
[]
[]
[]
[null,null,{"$f":"Input!F203","v":2012},{"$f":"Input!G203","v":2013},{"$f":"Input!H203","v":2014},{"$f":"Input!I203","v":2015},{"$f":"Input!J203","v":2016},{"$f":"Input!K203","v":2017}]
[null,"TOTAL REVENUE",{"$f":"Q157","v":208.89600231569111},191.91583828685069,173.4215950905967,181.14477022425362,191.09802341870028,203.0470244250296,{"$f":"SUM(D7:H7)","v":940.62725144543083}]
[null,"Ancillary services revenue",{"$f":"Ancillary!C28","v":2.0927395115041345},{"$f":"Ancillary!C31","v":2.1755750941923813},{"$f":"Ancillary!D31","v":2.2622059718768615},{"$f":"Ancillary!E31","v":2.3528660556738297},{"$f":"Ancillary!F31","v":2.4476007714693302},{"$f":"Ancillary!G31","v":2.5407877642026415},null,null,null,null,null,null,null,null,"Days",null,null,null,"Days"]
[null,"Total Revenue Required",{"$f":"C7+C8","v":210.98874182719524},194.09141338104305,175.68380106247355,183.49763627992746,193.5456241901696,205.58781218923224,null,null,null,null,null,null,null,null,366,null,null,null,366]
[]
[null,"Tariff V Zone - SP AusNet Central","Quantities",null,null,null,null,null,null,"Prices $ (2012)",null,null,null,null,null,null,"Revenue $m"]
[null,"Domestic",2012,2013,2014,2015,2016,2017,null,2012,2013,2014,2015,2016,2017,null,2012,2013,2014,2015,2016,2017]
[null,"Customers",{"$f":"Input!G213","v":457260.14997597178},{"$f":"Input!H213","v":469431.8656034593},{"$f":"Input!I213","v":482040.60424426774},{"$f":"Input!J213","v":495105.52041764761},{"$f":"Input!K213","v":508646.70311228017},{"$f":"Input!L213","v":520167.43779259},null,{"$f":"Input!F213","v":0.10349999999999999},{"$f":"J13*(1-P_0)*(1+f)","v":8.7669412706373059E-2},{"$f":"K13*(1-x_1)*(1+f)","v":8.4469479142590426E-2},{"$f":"L13*(1-X_2)*(1+f)","v":8.7447028282366737E-2},{"$f":"M13*(1-X_3)*(1+f)","v":9.1425868069214419E-2},{"$f":"N13*(1-X_4)*(1+f)","v":9.6522860214073122E-2},null,{"$f":"(J13*C13*Q9)/10^6","v":17.321471741239787},{"$f":"(J13*D13*181)/10^6+(K13*D13*184)/10^6","v":16.366587991495074},{"$f":"(L13*E13*365)/10^6","v":14.861967349623894},{"$f":"(M13*F13*365)/10^6","v":15.802859853052047},{"$f":"(N13*G13*U9)/10^6","v":17.020268692365818},{"$f":"(O13*H13*365)/10^6","v":18.325937843377858}]
[null,"Peak Volumes (GJ)"]
[null,"0 - 0.1 GJ",{"$f":"Input!G215","v":4868808.489915574},{"$f":"Input!H215","v":4953220.5904007172},{"$f":"Input!I215","v":5036885.5057684947},{"$f":"Input!J215","v":5123649.3005918777},{"$f":"Input!K215","v":5211328.6501843631},{"$f":"Input!L215","v":5286386.9437414613},null,{"$f":"Input!F215","v":8.6879000000000008},{"$f":"J15*(1-P_0)*(1+f)","v":7.3590636777941896},{"$f":"K15*(1-x_1)*(1+f)","v":7.0904578535547014},{"$f":"L15*(1-X_2)*(1+f)","v":7.3403964928925038},{"$f":"M15*(1-X_3)*(1+f)","v":7.6743845333191123},{"$f":"N15*(1-X_4)*(1+f)","v":8.1022314710516525},null,{"$f":"(J15*C15)/10^6","v":42.299721279537522},{"$f":"(J15*D15*30/122)/10^6+(K15*D15*92/122)/10^6","v":38.069595103548615},35.71382439183207,37.609617356875745,39.993739991017641,42.831530663738633]
[null,"0.1 - 0.2 GJ",{"$f":"Input!G216","v":3539066.6471279301},{"$f":"Input!H216","v":3600424.5851244121},{"$f":"Input!I216","v":3661239.4050390096},{"$f":"Input!J216","v":3724306.75572115},{"$f":"Input!K216","v":3788039.6099558859},{"$f":"Input!L216","v":3842598.4006473771},null,{"$f":"Input!F216","v":6.4222000000000001},{"$f":"J16*(1-P_0)*(1+f)","v":5.4399082346170928},{"$f":"K16*(1-x_1)*(1+f)","v":5.241351584053568},{"$f":"L16*(1-X_2)*(1+f)","v":5.4261092273914562},{"$f":"M16*(1-X_3)*(1+f)","v":5.6729971972377671},{"$f":"N16*(1-X_4)*(1+f)","v":5.9892667909837716},null,22.728593821184994,{"$f":"(J16*D16*30/122)/10^6+(K16*D16*92/122)/10^6","v":20.455651665584451},19.189842955200557,20.20849525285487,21.489538090305384,23.01434699208469]
[null,"0.2 - 1.4 GJ",{"$f":"Input!G217","v":4804239.3547658734},{"$f":"Input!H217","v":4887531.999364472},{"$f":"Input!I217","v":4970087.3678607997},{"$f":"Input!J217","v":5055700.5191118075},{"$f":"Input!K217","v":5142217.083233186},{"$f":"Input!L217","v":5216279.969164202},null,{"$f":"Input!F217","v":2.0139999999999998},{"$f":"J17*(1-P_0)*(1+f)","v":1.7059535960447858},{"$f":"K17*(1-x_1)*(1+f)","v":1.6436862897891509},{"$f":"L17*(1-X_2)*(1+f)","v":1.7016262315042183},{"$f":"M17*(1-X_3)*(1+f)","v":1.7790502250376601},{"$f":"N17*(1-X_4)*(1+f)","v":1.8782322750835094},null,9.6757380604984693,{"$f":"(J17*D17*30/122)/10^6+(K17*D17*92/122)/10^6","v":8.7081290171375514},8.1692644656070446,8.6029126219501464,9.1482624591185004,9.7973853939558175]
[null,"> 1.4 GJ",{"$f":"Input!G218","v":61071.417640713691},{"$f":"Input!H218","v":62130.232472583877},{"$f":"Input!I218","v":63179.675061850532},{"$f":"Input!J218","v":64267.988139008325},{"$f":"Input!K218","v":65367.785386840034},{"$f":"Input!L218","v":66309.271666844506},null,{"$f":"Input!F218","v":1.2562},{"$f":"J18*(1-P_0)*(1+f)","v":1.0640610264902979},{"$f":"K18*(1-x_1)*(1+f)","v":1.0252227990234017},{"$f":"L18*(1-X_2)*(1+f)","v":1.0613619026889765},{"$f":"M18*(1-X_3)*(1+f)","v":1.1096538692613247},{"$f":"N18*(1-X_4)*(1+f)","v":1.1715170724726434},null,7.6717914840264537E-2,{"$f":"(J18*D18*30/122)/10^6+(K18*D18*92/122)/10^6","v":6.9045843963285017E-2},6.4773243308299422E-2,6.8211594173210446E-2,7.253561597955091E-2,7.7682443820934879E-2]
[null,"Off Peak Volumes (GJ)"]
[null,"0 - 0.1 GJ",{"$f":"Input!G220","v":6857292.1430728463},{"$f":"Input!H220","v":6831356.6737902956},{"$f":"Input!I220","v":6805935.2387048341},{"$f":"Input!J220","v":6782815.1032667244},{"$f":"Input!K220","v":6760984.6887283102},{"$f":"Input!L220","v":6720812.2310905047},null,{"$f":"Input!F220","v":6.9619999999999997},{"$f":"J20*(1-P_0)*(1+f)","v":5.8971444566354512},{"$f":"K20*(1-x_1)*(1+f)","v":5.6818986839682566},{"$f":"L20*(1-X_2)*(1+f)","v":5.8821856125781373},{"$f":"M20*(1-X_3)*(1+f)","v":6.1498250579504417},{"$f":"N20*(1-X_4)*(1+f)","v":6.4926778049311782},null,{"$f":"(J20*C20)/10^6","v":47.740467900073156},{"$f":"(J20*D20*151/243)/10^6+(K20*D20*92/243)/10^6","v":44.805808298334156},38.670634475970182,39.897777413213213,41.578873055160628,43.636068403911317]
[null,"0.1 - 0.2 GJ",{"$f":"Input!G221","v":1787484.739130276},{"$f":"Input!H221","v":1780724.1615469549},{"$f":"Input!I221","v":1774097.5768377187},{"$f":"Input!J221","v":1768070.8700269265},{"$f":"Input!K221","v":1762380.353709094},{"$f":"Input!L221","v":1751908.6320057283},null,{"$f":"Input!F221","v":4.3833000000000002},{"$f":"J21*(1-P_0)*(1+f)","v":3.7128631566748318},{"$f":"K21*(1-x_1)*(1+f)","v":3.5773436514562},{"$f":"L21*(1-X_2)*(1+f)","v":3.7034450151700309},{"$f":"M21*(1-X_3)*(1+f)","v":3.8719517633602671},{"$f":"N21*(1-X_4)*(1+f)","v":4.0878130741676015},null,7.8350818570297385,{"$f":"(J21*D21*151/243)/10^6+(K21*D21*92/243)/10^6","v":7.3534506704592344},6.3465567035642412,6.5479532500685602,6.8238517182554173,7.1614750106600935]
[null,"0.2 - 1.4 GJ",{"$f":"Input!G222","v":977701.80192726746},{"$f":"Input!H222","v":974003.96398740436},{"$f":"Input!I222","v":970379.41622539307},{"$f":"Input!J222","v":967082.98410510225},{"$f":"Input!K222","v":963970.43833839067},{"$f":"Input!L222","v":958242.71325378784},null,{"$f":"Input!F222","v":2.0114000000000001},{"$f":"J22*(1-P_0)*(1+f)","v":1.7037512726338047},{"$f":"K22*(1-x_1)*(1+f)","v":1.6415643511826705},{"$f":"L22*(1-X_2)*(1+f)","v":1.6994294945618595},{"$f":"M22*(1-X_3)*(1+f)","v":1.776753536564424},{"$f":"N22*(1-X_4)*(1+f)","v":1.8758075462278907},null,1.9665494043965057,{"$f":"(J22*D22*151/243)/10^6+(K22*D22*92/243)/10^6","v":1.8456634276610857},1.5929402567970559,1.6434893468771088,1.7127378854612936,1.797478912639344]
[null,"> 1.4 GJ",{"$f":"Input!G223","v":65953.266930991056},{"$f":"Input!H223","v":65703.820226244701},{"$f":"Input!I223","v":65459.317489744848},{"$f":"Input!J223","v":65236.94859657019},{"$f":"Input!K223","v":65026.984207241869},{"$f":"Input!L223","v":64640.606499164111},null,{"$f":"Input!F223","v":0.69159999999999999},{"$f":"J23*(1-P_0)*(1+f)","v":0.58581802732103971},{"$f":"K23*(1-x_1)*(1+f)","v":0.56443566932382161},{"$f":"L23*(1-X_2)*(1+f)","v":0.58433202666748629},{"$f":"M23*(1-X_3)*(1+f)","v":0.61091913388085695},{"$f":"N23*(1-X_4)*(1+f)","v":0.64497787559471464},null,4.5613279409473413E-2,{"$f":"(J23*D23*151/243)/10^6+(K23*D23*92/243)/10^6","v":4.2809380447569663E-2},3.6947573680804681E-2,3.8120038387036481E-2,3.9726228870772366E-2,4.1691761056984772E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q13:Q23)","v":149.68995525820992},137.71674139863103,124.64675141558415,130.41943672745194,137.87953373653497,146.68359742524569]
[null,"Tariff V Zone - SP AusNet Central"]
[null,"Commercial"]
[null,"Customers",{"$f":"Input!G225","v":9486.5400322776968},{"$f":"Input!H225","v":9561.4076151125864},{"$f":"Input!I225","v":9638.9633035237075},{"$f":"Input!J225","v":9719.3249159518273},{"$f":"Input!K225","v":9802.6160187100377},{"$f":"Input!L225","v":9873.4794519674688},null,{"$f":"Input!F225","v":0.10440000000000001},{"$f":"J27*(1-P_0)*(1+f)","v":8.8431755425558922E-2},{"$f":"K27*(1-x_1)*(1+f)","v":8.5203996352525999E-2},{"$f":"L27*(1-X_2)*(1+f)","v":8.8207437223952537E-2},{"$f":"M27*(1-X_3)*(1+f)","v":9.2220875617642376E-2},{"$f":"N27*(1-X_4)*(1+f)","v":9.7362189433325932E-2},null,{"$f":"(J27*C27*Q9)/10^6","v":0.36248448924934373},{"$f":"(J27*D27*181)/10^6+(K27*D27*184)/10^6","v":0.33625408185105665},{"$f":"(L27*E27*365)/10^6","v":0.29976654086678156},{"$f":"(M27*F27*365)/10^6","v":0.31292061096980178},{"$f":"(N27*G27*U9)/10^6","v":0.33086613472756199},{"$f":"(O27*H27*365)/10^6","v":0.35087580552050535}]
[null,"Peak Volumes (GJ)"]
[null,"0 - 0.1 GJ",{"$f":"Input!G227","v":85021.041629399915},{"$f":"Input!H227","v":84437.976333239159},{"$f":"Input!I227","v":84728.657650067791},{"$f":"Input!J227","v":84537.405409681698},{"$f":"Input!K227","v":84021.114350914475},{"$f":"Input!L227","v":83651.614711035247},null,{"$f":"Input!F227","v":7.8371000000000004},{"$f":"J29*(1-P_0)*(1+f)","v":6.6383956939238296},{"$f":"K29*(1-x_1)*(1+f)","v":6.3960942510956089},{"$f":"L29*(1-X_2)*(1+f)","v":6.6215565734467283},{"$f":"M29*(1-X_3)*(1+f)","v":6.9228373975385544},{"$f":"N29*(1-X_4)*(1+f)","v":7.3087855824513284},null,{"$f":"(J29*C29)/10^6","v":0.66631840535377007},{"$f":"(J29*D29*30/122)/10^6+(K29*D29*92/122)/10^6","v":0.58542191959921985},0.54193248009864659,0.5597692124926088,0.58166451261137397,0.6113917155487878]
[null,"0.1 - 0.2 GJ",{"$f":"Input!G228","v":68690.894746158985},{"$f":"Input!H228","v":68202.791901141434},{"$f":"Input!I228","v":68420.173942377063},{"$f":"Input!J228","v":68248.039686795557},{"$f":"Input!K228","v":67813.321072470499},{"$f":"Input!L228","v":67500.173227149906},null,{"$f":"Input!F228","v":5.2107999999999999},{"$f":"J30*(1-P_0)*(1+f)","v":4.4137949345929348},{"$f":"K30*(1-x_1)*(1+f)","v":4.2526914194802918},{"$f":"L30*(1-X_2)*(1+f)","v":4.4025987920169722},{"$f":"M30*(1-X_3)*(1+f)","v":4.6029170370537438},{"$f":"N30*(1-X_4)*(1+f)","v":4.8595296618694892},null,0.35793451434328521,{"$f":"(J30*D30*30/122)/10^6+(K30*D30*92/122)/10^6","v":0.31439985150526728},0.29096988664409601,0.30046873708261251,0.31213909090367015,0.32801909397866374]
[null,"0.2 - 1.4 GJ",{"$f":"Input!G229","v":404438.08123568486},{"$f":"Input!H229","v":401404.96531380608},{"$f":"Input!I229","v":402521.48976007267},{"$f":"Input!J229","v":401343.2312429591},{"$f":"Input!K229","v":398619.15047600784},{"$f":"Input!L229","v":396638.66862637905},null,{"$f":"Input!F229","v":2.8138999999999998},{"$f":"J31*(1-P_0)*(1+f)","v":2.3835068639078565},{"$f":"K31*(1-x_1)*(1+f)","v":2.2965088633752191},{"$f":"L31*(1-X_2)*(1+f)","v":2.3774608008091951},{"$f":"M31*(1-X_3)*(1+f)","v":2.4856352672460136},{"$f":"N31*(1-X_4)*(1+f)","v":2.6242094333949786},null,1.1380483167890936,{"$f":"(J31*D31*30/122)/10^6+(K31*D31*92/122)/10^6","v":0.99923393475289801},0.92439416893300441,0.95417779995023555,0.9908218186228106,1.0408629358585688]
[null,"> 1.4 GJ",{"$f":"Input!G230","v":1313475.7347933641},{"$f":"Input!H230","v":1315503.9559772057},{"$f":"Input!I230","v":1331315.459301397},{"$f":"Input!J230","v":1339777.9599645257},{"$f":"Input!K230","v":1343203.6568299455},{"$f":"Input!L230","v":1346969.7469167486},null,{"$f":"Input!F230","v":1.131},{"$f":"J32*(1-P_0)*(1+f)","v":0.95801068377688825},{"$f":"K32*(1-x_1)*(1+f)","v":0.92304329381903172},{"$f":"L32*(1-X_2)*(1+f)","v":0.95558056992615259},{"$f":"M32*(1-X_3)*(1+f)","v":0.99905948585779236},{"$f":"N32*(1-X_4)*(1+f)","v":1.0547570521943643},null,1.4855410560512947,{"$f":"(J32*D32*30/122)/10^6+(K32*D32*92/122)/10^6","v":1.3162262205654396},1.2288618066657586,1.2802657865573994,1.3419403547948319,1.4207258396528988]
[null,"Off Peak Volumes (GJ)"]
[null,"0 - 0.1 GJ",{"$f":"Input!G232","v":139896.38658441792},{"$f":"Input!H232","v":138926.63454013123},{"$f":"Input!I232","v":139394.30618288743},{"$f":"Input!J232","v":139068.89829233472},{"$f":"Input!K232","v":138208.67535173215},{"$f":"Input!L232","v":137591.79665950534},null,{"$f":"Input!F232","v":7.4214000000000002},{"$f":"J34*(1-P_0)*(1+f)","v":6.2862780624065415},{"$f":"K34*(1-x_1)*(1+f)","v":6.0568289131287019},{"$f":"L34*(1-X_2)*(1+f)","v":6.2703321323164882},{"$f":"M34*(1-X_3)*(1+f)","v":6.5556322443368877},{"$f":"N34*(1-X_4)*(1+f)","v":6.9211087419586681},null,{"$f":"(J34*C34)/10^6","v":1.0382270433975993},{"$f":"(J34*D34*151/243)/10^6+(K34*D34*92/243)/10^6","v":0.97132527910043875},0.84428746401402766,0.87200818156827997,0.90604524858290414,0.95228778668190195]
[null,"0.1 - 0.2 GJ",{"$f":"Input!G233","v":95778.28674161456},{"$f":"Input!H233","v":95058.667519257986},{"$f":"Input!I233","v":95321.72440259943},{"$f":"Input!J233","v":95041.323442354304},{"$f":"Input!K233","v":94394.845521198586},{"$f":"Input!L233","v":93924.696261037287},null,{"$f":"Input!F233","v":5.2031000000000001},{"$f":"J35*(1-P_0)*(1+f)","v":4.4072726691065665},{"$f":"K35*(1-x_1)*(1+f)","v":4.246407216684176},{"$f":"L35*(1-X_2)*(1+f)","v":4.3960930710722934},{"$f":"M35*(1-X_3)*(1+f)","v":4.596115305806082},{"$f":"N35*(1-X_4)*(1+f)","v":4.8523487341047709},null,0.49834400374529469,{"$f":"(J35*D35*151/243)/10^6+(K35*D35*92/243)/10^6","v":0.4659584925586997},0.40477485840997834,0.41781050345047449,0.43384959428918152,0.45575538100341939]
[null,"0.2 - 1.4 GJ",{"$f":"Input!G234","v":563767.75132101832},{"$f":"Input!H234","v":559810.58856253501},{"$f":"Input!I234","v":561644.82307759346},{"$f":"Input!J234","v":560282.60129184031},{"$f":"Input!K234","v":556765.19931139937},{"$f":"Input!L234","v":554237.03531333967},null,{"$f":"Input!F234","v":2.7816999999999998},{"$f":"J36*(1-P_0)*(1+f)","v":2.3562319355103183},{"$f":"K36*(1-x_1)*(1+f)","v":2.2702294698641916},{"$f":"L36*(1-X_2)*(1+f)","v":2.3502550586769044},{"$f":"M36*(1-X_3)*(1+f)","v":2.4571916638467033},{"$f":"N36*(1-X_4)*(1+f)","v":2.5941800991061568},null,1.5682327538496765,{"$f":"(J36*D36*151/243)/10^6+(K36*D36*92/243)/10^6","v":1.4670493918221776},1.2750626289474125,1.3168070179748028,1.3680788064679186,1.4377906871974619]
[null,"> 1.4 GJ",{"$f":"Input!G235","v":1654463.2965980314},{"$f":"Input!H235","v":1659774.2112004096},{"$f":"Input!I235","v":1682517.8018341975},{"$f":"Input!J235","v":1696028.5891736283},{"$f":"Input!K235","v":1703191.1533804971},{"$f":"Input!L235","v":1710301.1314304508},null,{"$f":"Input!F235","v":1.0854999999999999},{"$f":"J37*(1-P_0)*(1+f)","v":0.91947002408471445},{"$f":"K37*(1-x_1)*(1+f)","v":0.88590936820562227},{"$f":"L37*(1-X_2)*(1+f)","v":0.9171376734348704},{"$f":"M37*(1-X_3)*(1+f)","v":0.95886743757615689},{"$f":"N37*(1-X_4)*(1+f)","v":1.0123242972210276},null,1.7959199084571631,{"$f":"(J37*D37*151/243)/10^6+(K37*D37*92/243)/10^6","v":1.6973530171528666},1.4905582828176462,1.555491714353727,1.6331345369443364,1.7313793909116595]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q27:Q37)","v":8.9110504912365212},8.1532221889080638,7.3006081173973527,7.569719564399942,7.8985400979445899,8.3290886363538679]
[]
[]
[null,"Tariff V Zone - SP AusNet West"]
[null,"Domestic"]
[null,"Customers",{"$f":"Input!G237","v":127651.03653227836},{"$f":"Input!H237","v":129671.69802640253},{"$f":"Input!I237","v":131728.85629886619},{"$f":"Input!J237","v":133823.22622261045},{"$f":"Input!K237","v":135955.53754517651},{"$f":"Input!L237","v":138105.78308807293},null,{"$f":"Input!F237","v":0.10349999999999999},{"$f":"J43*(1-P_0)*(1+f)","v":8.7669412706373059E-2},{"$f":"K43*(1-x_1)*(1+f)","v":8.4469479142590426E-2},{"$f":"L43*(1-X_2)*(1+f)","v":8.7447028282366737E-2},{"$f":"M43*(1-X_3)*(1+f)","v":9.1425868069214419E-2},{"$f":"N43*(1-X_4)*(1+f)","v":9.6522860214073122E-2},null,{"$f":"(J43*C43*Q9)/10^6","v":4.8355489148792365},{"$f":"(J43*D43*181)/10^6+(K43*D43*184)/10^6","v":4.5209612113303788},{"$f":"(L43*E43*365)/10^6","v":4.0613797760592449},{"$f":"(M43*F43*365)/10^6","v":4.2713918586390554},{"$f":"(N43*G43*U9)/10^6","v":4.5493262122317031},{"$f":"(O43*H43*365)/10^6","v":4.865583296454286}]
[null,"Peak Volumes (GJ)"]
[null,"0 - 0.1 GJ",{"$f":"Input!G239","v":1367107.4254474302},{"$f":"Input!H239","v":1378985.3434439937},{"$f":"Input!I239","v":1390034.7944035253},{"$f":"Input!J239","v":1401304.8818599037},{"$f":"Input!K239","v":1412172.858174863},{"$f":"Input!L239","v":1424508.5678214745},null,{"$f":"Input!F239","v":6.9665999999999997},{"$f":"J45*(1-P_0)*(1+f)","v":5.9010408749779568},{"$f":"K45*(1-x_1)*(1+f)","v":5.6856528830412607},{"$f":"L45*(1-X_2)*(1+f)","v":5.8860721471684654},{"$f":"M45*(1-X_3)*(1+f)","v":6.1538884298646304},{"$f":"N45*(1-X_4)*(1+f)","v":6.4969677098295833},null,{"$f":"(J45*C45)/10^6","v":9.524090590122066},{"$f":"(J45*D45*30/122)/10^6+(K45*D45*92/122)/10^6","v":8.4987743897843604},7.90325533632807,8.2481816348067767,8.6903542128911564,9.2549861675117047]
[null,"0.1 - 0.2 GJ",{"$f":"Input!G240","v":989178.80843172537},{"$f":"Input!H240","v":997773.14750983042},{"$f":"Input!I240","v":1005768.0442754574},{"$f":"Input!J240","v":1013922.5839067326},{"$f":"Input!K240","v":1021786.1736007009},{"$f":"Input!L240","v":1030711.7505833592},null,{"$f":"Input!F240","v":6.3822999999999999},{"$f":"J46*(1-P_0)*(1+f)","v":5.4061110407331867},{"$f":"K46*(1-x_1)*(1+f)","v":5.2087879877464243},{"$f":"L46*(1-X_2)*(1+f)","v":5.3923977643144854},{"$f":"M46*(1-X_3)*(1+f)","v":5.6377518625907941},{"$f":"N46*(1-X_4)*(1+f)","v":5.9520565289302301},null,6.3132359090538008,{"$f":"(J46*D46*30/122)/10^6+(K46*D46*92/122)/10^6","v":5.6335843462242572},5.2388325074812165,5.4674738746466307,5.7605769033868723,6.13485460450479]
[null,"0.2 - 1.4 GJ",{"$f":"Input!G241","v":1309294.1386243722},{"$f":"Input!H241","v":1320669.7541191615},{"$f":"Input!I241","v":1331251.9374260786},{"$f":"Input!J241","v":1342045.4267845254},{"$f":"Input!K241","v":1352453.8097857572},{"$f":"Input!L241","v":1364267.8574863572},null,{"$f":"Input!F241","v":2.6490999999999998},{"$f":"J47*(1-P_0)*(1+f)","v":2.2439134415502693},{"$f":"K47*(1-x_1)*(1+f)","v":2.1620106009336846},{"$f":"L47*(1-X_2)*(1+f)","v":2.2382214746165969},{"$f":"M47*(1-X_3)*(1+f)","v":2.3400605517116522},{"$f":"N47*(1-X_4)*(1+f)","v":2.4705189274695765},null,3.4684511026298241,{"$f":"(J47*D47*30/122)/10^6+(K47*D47*92/122)/10^6","v":3.0950549161956125},2.8781808012286882,3.0037948941401207,3.1648238082917848,3.3704495640584122]
[null,"> 1.4 GJ",{"$f":"Input!G242","v":13919.659790821104},{"$f":"Input!H242","v":14040.598770785553},{"$f":"Input!I242","v":14153.102437556074},{"$f":"Input!J242","v":14267.852588338295},{"$f":"Input!K242","v":14378.508510545307},{"$f":"Input!L242","v":14504.108648737069},null,{"$f":"Input!F242","v":1.1986000000000001},{"$f":"J48*(1-P_0)*(1+f)","v":1.0152710924624035},{"$f":"K48*(1-x_1)*(1+f)","v":0.97821369758752563},{"$f":"L48*(1-X_2)*(1+f)","v":1.0126957304274857},{"$f":"M48*(1-X_3)*(1+f)","v":1.0587733861619362},{"$f":"N48*(1-X_4)*(1+f)","v":1.117800002440464},null,1.6684104225278176E-2,{"$f":"(J48*D48*30/122)/10^6+(K48*D48*92/122)/10^6","v":1.4887976585748738E-2},1.3844758667776749E-2,1.4448993398578943E-2,1.5223582143668273E-2,1.6212692682955051E-2]
[null,"Off Peak Volumes (GJ)"]
[null,"0 - 0.1 GJ",{"$f":"Input!G244","v":1892378.1339660361},{"$f":"Input!H244","v":1871709.7283934185},{"$f":"Input!I244","v":1850947.0356582701},{"$f":"Input!J244","v":1830573.7035404108},{"$f":"Input!K244","v":1810309.0906948436},{"$f":"Input!L244","v":1790846.3924654445},null,{"$f":"Input!F244","v":4.673},{"$f":"J50*(1-P_0)*(1+f)","v":3.9582528075061001},{"$f":"K50*(1-x_1)*(1+f)","v":3.8137765800321271},{"$f":"L50*(1-X_2)*(1+f)","v":3.948212204478259},{"$f":"M50*(1-X_3)*(1+f)","v":4.1278558597820201},{"$f":"N50*(1-X_4)*(1+f)","v":4.3579838239648678},null,{"$f":"(J50*C50)/10^6","v":8.8430830200232862},{"$f":"(J50*D50*151/243)/10^6+(K50*D50*92/243)/10^6","v":8.2400076547535974},7.0590984554734009,7.2274934375152169,7.4726949880413702,7.8044796095702464]
[null,"0.1 - 0.2 GJ",{"$f":"Input!G245","v":559605.63706216402},{"$f":"Input!H245","v":553493.66818029806},{"$f":"Input!I245","v":547353.81711848744},{"$f":"Input!J245","v":541329.10604501946},{"$f":"Input!K245","v":535336.54495074437},{"$f":"Input!L245","v":529581.1224767036},null,{"$f":"Input!F245","v":3.2},{"$f":"J51*(1-P_0)*(1+f)","v":2.7105518904385879},{"$f":"K51*(1-x_1)*(1+f)","v":2.611616746437579},{"$f":"L51*(1-X_2)*(1+f)","v":2.7036762367495033},{"$f":"M51*(1-X_3)*(1+f)","v":2.8266935055216051},{"$f":"N51*(1-X_4)*(1+f)","v":2.9842816684544347},null,1.7907380385989249,{"$f":"(J51*D51*151/243)/10^6+(K51*D51*92/243)/10^6","v":1.6686143409829399},1.4294783950131738,1.463578640274771,1.513232334880644,1.5804192357667493]
[null,"0.2 - 1.4 GJ",{"$f":"Input!G246","v":344092.11260118237},{"$f":"Input!H246","v":340333.96553219511},{"$f":"Input!I246","v":336558.67417879443},{"$f":"Input!J246","v":332854.18047146773},{"$f":"Input!K246","v":329169.45524667209},{"$f":"Input!L246","v":325630.54257881234},null,{"$f":"Input!F246","v":1.9164000000000001},{"$f":"J52*(1-P_0)*(1+f)","v":1.6232817633864092},{"$f":"K52*(1-x_1)*(1+f)","v":1.564031979022805},{"$f":"L52*(1-X_2)*(1+f)","v":1.6191641062833588},{"$f":"M52*(1-X_3)*(1+f)","v":1.6928360731192513},{"$f":"N52*(1-X_4)*(1+f)","v":1.7872116841956496},null,0.65941812458890592,{"$f":"(J52*D52*151/243)/10^6+(K52*D52*92/243)/10^6","v":0.61444751587117152},0.52638852923315127,0.53894554164576391,0.55722992801057958,0.58197071042782245]
[null,"> 1.4 GJ",{"$f":"Input!G247","v":12627.656506429637},{"$f":"Input!H247","v":12489.738232369051},{"$f":"Input!I247","v":12351.190789179929},{"$f":"Input!J247","v":12215.241511782307},{"$f":"Input!K247","v":12080.017707587687},{"$f":"Input!L247","v":11950.145002171213},null,{"$f":"Input!F247","v":0.84940000000000004},{"$f":"J53*(1-P_0)*(1+f)","v":0.7194821174182926},{"$f":"K53*(1-x_1)*(1+f)","v":0.69322102013252485},{"$f":"L53*(1-X_2)*(1+f)","v":0.71765706109219629},{"$f":"M53*(1-X_3)*(1+f)","v":0.75031045737189117},{"$f":"N53*(1-X_4)*(1+f)","v":0.79214026537037407},null,1.0725931436561335E-2,{"$f":"(J53*D53*151/243)/10^6+(K53*D53*92/243)/10^6","v":9.9944506843943348E-3},8.5621050787267564E-3,8.7663543238770871E-3,9.0637636112406612E-3,9.4661910332343533E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q43:Q53)","v":35.461975735557878},32.296326802412459,29.11902066456345,30.244075229390791,31.73252573348902,33.618422072010205]
[null,"Tariff V Zone - SP AusNet West"]
[null,"Commercial"]
[null,"Customers",{"$f":"Input!G249","v":6078.1301413417368},{"$f":"Input!H249","v":6090.5591239455507},{"$f":"Input!I249","v":6103.212596313926},{"$f":"Input!J249","v":6116.0949555927373},{"$f":"Input!K249","v":6129.2106904207394},{"$f":"Input!L249","v":6142.4367376950122},null,{"$f":"Input!F249","v":0.10440000000000001},{"$f":"J57*(1-P_0)*(1+f)","v":8.8431755425558922E-2},{"$f":"K57*(1-x_1)*(1+f)","v":8.5203996352525999E-2},{"$f":"L57*(1-X_2)*(1+f)","v":8.8207437223952537E-2},{"$f":"M57*(1-X_3)*(1+f)","v":9.2220875617642376E-2},{"$f":"N57*(1-X_4)*(1+f)","v":9.7362189433325932E-2},null,{"$f":"(J57*C57*Q9)/10^6","v":0.2322477839527243},{"$f":"(J57*D57*181)/10^6+(K57*D57*184)/10^6","v":0.21419182704279804},{"$f":"(L57*E57*365)/10^6","v":0.18980660788518322},{"$f":"(M57*F57*365)/10^6","v":0.1969120475756804},{"$f":"(N57*G57*U9)/10^6","v":0.20687827067791509},{"$f":"(O57*H57*365)/10^6","v":0.21828499757175404}]
[null,"Peak Volumes (GJ)"]
[null,"0 - 0.1 GJ",{"$f":"Input!G251","v":53383.090376877859},{"$f":"Input!H251","v":52697.015674073016},{"$f":"Input!I251","v":52549.301512975973},{"$f":"Input!J251","v":52094.141015320012},{"$f":"Input!K251","v":51433.259408207537},{"$f":"Input!L251","v":50939.309537972913},null,{"$f":"Input!F251","v":5.6150000000000002},4.7561715202539592,4.5825712597646886,4.7441068966713935,4.9599637604699423,5.2364817401161412,null,{"$f":"(J59*C59)/10^6","v":0.2997460524661692},{"$f":"(J59*D59*30/122)/10^6+(K59*D59*92/122)/10^6","v":0.26176498724775932},0.24081091883407277,0.24714017366695176,0.2551071027475591,0.26674276424971916]
[null,"0.1 - 0.2 GJ",{"$f":"Input!G252","v":39760.202763462126},{"$f":"Input!H252","v":39246.643209941518},{"$f":"Input!I252","v":39134.038717940748},{"$f":"Input!J252","v":38792.470202866287},{"$f":"Input!K252","v":38297.72999707899},{"$f":"Input!L252","v":37927.337312791642},null,{"$f":"Input!F252","v":4.6973000000000003},3.978836060924118,3.8336085447003874,3.9687432459010759,4.149321063589575,4.380645712884693,null,0.18676560044081067,{"$f":"(J60*D60*30/122)/10^6+(K60*D60*92/122)/10^6","v":0.16308972104675448},0.15002458521773343,0.15395735410944431,0.15890957776454617,0.16614622760041237]
[null,"0.2 - 1.4 GJ",{"$f":"Input!G253","v":204027.00121969302},{"$f":"Input!H253","v":201370.80078285691},{"$f":"Input!I253","v":200771.90771718594},{"$f":"Input!J253","v":198998.30177537806},{"$f":"Input!K253","v":196439.12231826092},{"$f":"Input!L253","v":194518.14886378299},null,{"$f":"Input!F253","v":2.6},2.2023234109813523,2.121938606480533,2.1967369423589718,2.2966884732363049,2.4247288556192288,null,0.53047020317120186,{"$f":"(J61*D61*30/122)/10^6+(K61*D61*92/122)/10^6","v":0.46317554356934787},0.42602566208184373,0.4371469209766719,0.45115946792100642,0.47165376849165136]
[null,"> 1.4 GJ",{"$f":"Input!G254","v":246141.55122552553},{"$f":"Input!H254","v":243518.8644399014},{"$f":"Input!I254","v":243382.8382294483},{"$f":"Input!J254","v":241824.00376575155},{"$f":"Input!K254","v":239305.82026534027},{"$f":"Input!L254","v":237554.11498356622},null,{"$f":"Input!F254","v":0.94},0.79622461781633491,0.76716241926603856,0.79420489454516641,0.83034121724697152,0.87663274010849013,null,0.23137305815199399,{"$f":"(J62*D62*30/122)/10^6+(K62*D62*92/122)/10^6","v":0.20250522734442808},0.18671416698393845,0.19205780740926862,0.1987054860934076,0.208247714742091]
[null,"Off Peak Volumes (GJ)"]
[null,"0 - 0.1 GJ",{"$f":"Input!G256","v":77819.576052376724},{"$f":"Input!H256","v":76817.946316400295},{"$f":"Input!I256","v":76601.103362366412},{"$f":"Input!J256","v":75936.092817834869},{"$f":"Input!K256","v":74971.220826167613},{"$f":"Input!L256","v":74249.703678046615},null,{"$f":"Input!F256","v":5.2893999999999997},{"$f":"J64*(1-P_0)*(1+f)","v":4.4803728654018329},{"$f":"K64*(1-x_1)*(1+f)","v":4.3168392558146653},{"$f":"L64*(1-X_2)*(1+f)","v":4.4690078395821313},{"$f":"M64*(1-X_3)*(1+f)","v":4.6723476962831185},{"$f":"N64*(1-X_4)*(1+f)","v":4.9328310803509021},null,{"$f":"(J64*C64)/10^6","v":0.41161886557144139},{"$f":"(J64*D64*151/243)/10^6+(K64*D64*92/243)/10^6","v":0.38279163588195642},0.33067465003338009,0.33935899411014042,0.3502916109146772,0.36626124600991306]
[null,"0.1 - 0.2 GJ",{"$f":"Input!G257","v":47133.357734556921},{"$f":"Input!H257","v":46519.565567841179},{"$f":"Input!I257","v":46381.041504412067},{"$f":"Input!J257","v":45971.142433592751},{"$f":"Input!K257","v":45379.767246153926},{"$f":"Input!L257","v":44935.828413921263},null,{"$f":"Input!F257","v":4.5034000000000001},{"$f":"J65*(1-P_0)*(1+f)","v":3.8145935573128549},{"$f":"K65*(1-x_1)*(1+f)","v":3.6753608924709353},{"$f":"L65*(1-X_2)*(1+f)","v":3.8049173639305356},{"$f":"M65*(1-X_3)*(1+f)","v":3.9780411039893746},{"$f":"N65*(1-X_4)*(1+f)","v":4.1998168955367818},null,0.21226036322180364,{"$f":"(J65*D65*151/243)/10^6+(K65*D65*92/243)/10^6","v":0.19736471431228789},0.17046706609738743,0.17491639808530093,0.18052257939467101,0.18872225138772833]
[null,"0.2 - 1.4 GJ",{"$f":"Input!G258","v":247756.76162991219},{"$f":"Input!H258","v":244562.21714748527},{"$f":"Input!I258","v":243866.17899973335},{"$f":"Input!J258","v":241743.34911845156},{"$f":"Input!K258","v":238665.95271828675},{"$f":"Input!L258","v":236363.36667142779},null,{"$f":"Input!F258","v":2.4350000000000001},{"$f":"J66*(1-P_0)*(1+f)","v":2.0625605791306127},{"$f":"K66*(1-x_1)*(1+f)","v":1.987277117992345},{"$f":"L66*(1-X_2)*(1+f)","v":2.057328636401575},{"$f":"M66*(1-X_3)*(1+f)","v":2.1509370893578468},{"$f":"N66*(1-X_4)*(1+f)","v":2.2708518320895466},null,0.60328771456883612,{"$f":"(J66*D66*151/243)/10^6+(K66*D66*92/243)/10^6","v":0.56102429024414002},0.48462967737839541,0.49734551480101385,0.51335544966868918,0.53674618424466514]
[null,"> 1.4 GJ",{"$f":"Input!G259","v":465840.56725373352},{"$f":"Input!H259","v":461080.93842638726},{"$f":"Input!I259","v":461029.13813026913},{"$f":"Input!J259","v":458282.60216388974},{"$f":"Input!K259","v":453716.35488518584},{"$f":"Input!L259","v":450599.5080973733},null,{"$f":"Input!F259","v":0.91},{"$f":"J67*(1-P_0)*(1+f)","v":0.77081319384347335},{"$f":"K67*(1-x_1)*(1+f)","v":0.74267851226818649},{"$f":"L67*(1-X_2)*(1+f)","v":0.76885792982564005},{"$f":"M67*(1-X_3)*(1+f)","v":0.80384096563270657},{"$f":"N67*(1-X_4)*(1+f)","v":0.8486550994667299},null,0.42391491620089755,{"$f":"(J67*D67*151/243)/10^6+(K67*D67*92/243)/10^6","v":0.39528642246871815},0.34239643441887252,0.35235421277483564,0.36471579283425959,0.38240357036403588]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q57:Q67)","v":3.1316845577458792},2.8411943691581905,2.5215497689308073,2.591189423509308,2.6796453380167313,2.8052087246619704]
[]
[]
[null,"Tariff V Zone - SP AusNet Adjoining Central"]
[null,"Domestic"]
[null,"Customers",{"$f":"Input!G261","v":1126.0208785600314},{"$f":"Input!H261","v":1193.9311600411459},{"$f":"Input!I261","v":1244.7789884305218},{"$f":"Input!J261","v":1282.8734266826855},{"$f":"Input!K261","v":1311.4232077453482},{"$f":"Input!L261","v":1332.8245501751114},null,{"$f":"Input!F261","v":0.10349999999999999},{"$f":"J73*(1-P_0)*(1+f)","v":8.7669412706373059E-2},{"$f":"K73*(1-x_1)*(1+f)","v":8.4469479142590426E-2},{"$f":"L73*(1-X_2)*(1+f)","v":8.7447028282366737E-2},{"$f":"M73*(1-X_3)*(1+f)","v":9.1425868069214419E-2},{"$f":"N73*(1-X_4)*(1+f)","v":9.6522860214073122E-2},null,{"$f":"(J73*C73*Q9)/10^6","v":4.2654796900732546E-2},{"$f":"(J73*D73*181)/10^6+(K73*D73*184)/10^6","v":4.1626018211357668E-2},{"$f":"(L73*E73*365)/10^6","v":3.8378228972133874E-2},{"$f":"(M73*F73*365)/10^6","v":4.09469661214234E-2},{"$f":"(N73*G73*U9)/10^6","v":4.3882669893768982E-2},{"$f":"(O73*H73*365)/10^6","v":4.6956533777449572E-2}]
[null,"Peak Volumes (GJ)"]
[null,"0 - 0.1 GJ",{"$f":"Input!G263","v":9137.5277185704927},{"$f":"Input!H263","v":9588.7780278897098},{"$f":"Input!I263","v":9906.4898610000182},{"$f":"Input!J263","v":10130.229197265946},{"$f":"Input!K263","v":10279.574014931779},{"$f":"Input!L263","v":10387.329805704969},null,{"$f":"Input!F263","v":12.217499999999999},{"$f":"J75*(1-P_0)*(1+f)","v":10.348802412947951},{"$f":"K75*(1-x_1)*(1+f)","v":9.9710711248753494},{"$f":"L75*(1-X_2)*(1+f)","v":10.322551382027205},{"$f":"M75*(1-X_3)*(1+f)","v":10.792227469909442},{"$f":"N75*(1-X_4)*(1+f)","v":11.393894151356893},null,{"$f":"(J75*C75)/10^6","v":0.11163774490163499},{"$f":"(J75*D75*30/122)/10^6+(K75*D75*92/122)/10^6","v":0.10363856419966418},9.877831500188769E-2,0.10456981140048995,0.11093950106291403,0.11835213632143697]
[null,"0.1 - 0.2 GJ",{"$f":"Input!G264","v":5469.048448746441},{"$f":"Input!H264","v":5739.1335177266428},{"$f":"Input!I264","v":5929.2923288992733},{"$f":"Input!J264","v":6063.2061519393819},{"$f":"Input!K264","v":6152.5929169965966},{"$f":"Input!L264","v":6217.0875657158394},null,{"$f":"Input!F264","v":9.7886000000000006},{"$f":"J76*(1-P_0)*(1+f)","v":8.2914088233584877},{"$f":"K76*(1-x_1)*(1+f)","v":7.9887724013059023},{"$f":"L76*(1-X_2)*(1+f)","v":8.2703766284519347},{"$f":"M76*(1-X_3)*(1+f)","v":8.6466787650464987},{"$f":"N76*(1-X_4)*(1+f)","v":9.12873110619784},null,5.3534327645399421E-2,{"$f":"(J76*D76*30/122)/10^6+(K76*D76*92/122)/10^6","v":4.9698431811321261E-2},4.7367766916385314E-2,5.0144998452485455E-2,5.319949452536997E-2,5.6754120651105994E-2]
[null,"0.2 - 1.4 GJ",{"$f":"Input!G265","v":6680.9494573515258},{"$f":"Input!H265","v":7010.8833959429121},{"$f":"Input!I265","v":7243.1800044334805},{"$f":"Input!J265","v":7406.7681481034715},{"$f":"Input!K265","v":7515.9623644465883},{"$f":"Input!L265","v":7594.7485541102897},null,{"$f":"Input!F265","v":7.4457000000000004},{"$f":"J77*(1-P_0)*(1+f)","v":6.3068613158245599},{"$f":"K77*(1-x_1)*(1+f)","v":6.0766608777969626},{"$f":"L77*(1-X_2)*(1+f)","v":6.2908631737393046},{"$f":"M77*(1-X_3)*(1+f)","v":6.5770974481444426},{"$f":"N77*(1-X_4)*(1+f)","v":6.943770630878495},null,4.9744345374602254E-2,{"$f":"(J77*D77*30/122)/10^6+(K77*D77*92/122)/10^6","v":4.6180013186565894E-2},4.4014348563782155E-2,4.6594964979329391E-2,4.9433216887551326E-2,5.2736191958937945E-2]
[null,"> 1.4 GJ",{"$f":"Input!G266","v":548.17927824421486},{"$f":"Input!H266","v":575.25072212803002},{"$f":"Input!I266","v":594.31091529276307},{"$f":"Input!J266","v":607.73350306996144},{"$f":"Input!K266","v":616.69300906316221},{"$f":"Input!L266","v":623.15750289912967},null,{"$f":"Input!F266","v":5.2344999999999997},{"$f":"J78*(1-P_0)*(1+f)","v":4.4338699595314948},{"$f":"K78*(1-x_1)*(1+f)","v":4.2720337060085951},{"$f":"L78*(1-X_2)*(1+f)","v":4.4226228941453973},{"$f":"M78*(1-X_3)*(1+f)","v":4.6238522358290126},{"$f":"N78*(1-X_4)*(1+f)","v":4.8816319979764797},null,2.8694444319693423E-3,{"$f":"(J78*D78*30/122)/10^6+(K78*D78*92/122)/10^6","v":2.6638400949611819E-3},2.5389162619795028E-3,2.6877761042163936E-3,2.8514973487768244E-3,3.0420256059315123E-3]
[null,"Off Peak Volumes (GJ)"]
[null,"0 - 0.1 GJ",{"$f":"Input!G268","v":10528.803311059859},{"$f":"Input!H268","v":10856.652799099455},{"$f":"Input!I268","v":11026.701780231342},{"$f":"Input!J268","v":11084.850135847822},{"$f":"Input!K268","v":11060.866130884096},{"$f":"Input!L268","v":10983.121093405616},null,{"$f":"Input!F268","v":10.394399999999999},{"$f":"J80*(1-P_0)*(1+f)","v":8.8045501781171414},{"$f":"K80*(1-x_1)*(1+f)","v":8.4831840966158651},{"$f":"L80*(1-X_2)*(1+f)","v":8.7822163360215733},{"$f":"M80*(1-X_3)*(1+f)","v":9.1818071793105549},{"$f":"N80*(1-X_4)*(1+f)","v":9.6936929295571161},null,{"$f":"(J80*C80)/10^6","v":0.10944059313648059},{"$f":"(J80*D80*151/243)/10^6+(K80*D80*92/243)/10^6","v":0.10631357221817708},9.3541541180184373E-2,9.73495519453937E-2,0.10155874004994456,0.10646700328761564]
[null,"0.1 - 0.2 GJ",{"$f":"Input!G269","v":2230.4935788452262},{"$f":"Input!H269","v":2299.9474527847137},{"$f":"Input!I269","v":2335.9717899575267},{"$f":"Input!J269","v":2348.2903346193616},{"$f":"Input!K269","v":2343.2093992569935},{"$f":"Input!L269","v":2326.739359713119},null,{"$f":"Input!F269","v":8.0763999999999996},{"$f":"J81*(1-P_0)*(1+f)","v":6.8410941524806894},{"$f":"K81*(1-x_1)*(1+f)","v":6.5913942159151437},{"$f":"L81*(1-X_2)*(1+f)","v":6.8237408620261526},{"$f":"M81*(1-X_3)*(1+f)","v":7.1342210712483416},{"$f":"N81*(1-X_4)*(1+f)","v":7.5319538959704362},null,1.8014358340185582E-2,{"$f":"(J81*D81*151/243)/10^6+(K81*D81*92/243)/10^6","v":1.7499638219020612E-2},1.5397310944866986E-2,1.6024124712243206E-2,1.6716973870526411E-2,1.7524893585298986E-2]
[null,"0.2 - 1.4 GJ",{"$f":"Input!G270","v":1978.4579208283931},{"$f":"Input!H270","v":2040.063822020423},{"$f":"Input!I270","v":2072.0175724809123},{"$f":"Input!J270","v":2082.9441774666589},{"$f":"Input!K270","v":2078.4373647556808},{"$f":"Input!L270","v":2063.8283649804807},null,{"$f":"Input!F270","v":6.2694999999999999},{"$f":"J82*(1-P_0)*(1+f)","v":5.3105640865952264},{"$f":"K82*(1-x_1)*(1+f)","v":5.1167284974345},{"$f":"L82*(1-X_2)*(1+f)","v":5.2970931769690655},{"$f":"M82*(1-X_3)*(1+f)","v":5.5381109165211582},{"$f":"N82*(1-X_4)*(1+f)","v":5.8468606001172123},null,1.240394193463361E-2,{"$f":"(J82*D82*151/243)/10^6+(K82*D82*92/243)/10^6","v":1.2049526952154024E-2},1.0601951360298139E-2,1.1033549390466081E-2,1.1510616659058904E-2,1.2066916752608698E-2]
[null,"> 1.4 GJ",{"$f":"Input!G271","v":540.44060274400363},{"$f":"Input!H271","v":557.26902756027039},{"$f":"Input!I271","v":565.99759538928333},{"$f":"Input!J271","v":568.98233462597625},{"$f":"Input!K271","v":567.75124219164456},{"$f":"Input!L271","v":563.76061061900521},null,{"$f":"Input!F271","v":4.79},{"$f":"J83*(1-P_0)*(1+f)","v":4.0573573610002605},{"$f":"K83*(1-x_1)*(1+f)","v":3.9092638173237502},{"$f":"L83*(1-X_2)*(1+f)","v":4.0470653668844117},{"$f":"M83*(1-X_3)*(1+f)","v":4.2312068410776513},{"$f":"N83*(1-X_4)*(1+f)","v":4.4670966224677295},null,2.5887104871437773E-3,{"$f":"(J83*D83*151/243)/10^6+(K83*D83*92/243)/10^6","v":2.5147438572787942E-3},2.2126339203475732E-3,2.302708700833826E-3,2.402272939991621E-3,2.5183731195765032E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q73:Q83)","v":0.40288826315278214},0.38218434875050072,0.35283101312186554,0.37165445180688134,0.39249498323790261,0.4164181950599618]
[null,"Tariff V Zone - SP AusNet Adjoining Central"]
[null,"Commercial"]
[null,"Customers",{"$f":"Input!G273","v":10.316029397039722},{"$f":"Input!H273","v":11.315810999968981},{"$f":"Input!I273","v":12.23643181131504},{"$f":"Input!J273","v":13.067771203382483},{"$f":"Input!K273","v":13.904447701828273},{"$f":"Input!L273","v":14.746207371223626},null,{"$f":"Input!F273","v":0.10440000000000001},{"$f":"J87*(1-P_0)*(1+f)","v":8.8431755425558922E-2},{"$f":"K87*(1-x_1)*(1+f)","v":8.5203996352525999E-2},{"$f":"L87*(1-X_2)*(1+f)","v":8.8207437223952537E-2},{"$f":"M87*(1-X_3)*(1+f)","v":9.2220875617642376E-2},{"$f":"N87*(1-X_4)*(1+f)","v":9.7362189433325932E-2},null,{"$f":"(J87*C87*Q9)/10^6","v":3.941796096726466E-4},{"$f":"(J87*D87*181)/10^6+(K87*D87*184)/10^6","v":3.9795266464537745E-4},{"$f":"(L87*E87*365)/10^6","v":3.805464053680152E-4},{"$f":"(M87*F87*365)/10^6","v":4.2072623194895734E-4},{"$f":"(N87*G87*U9)/10^6","v":4.6931460518748864E-4},{"$f":"(O87*H87*365)/10^6","v":5.2403890795756634E-4}]
[null,"Peak Volumes (GJ)"]
[null,"0 - 0.1 GJ",{"$f":"Input!G275","v":117.98088124146851},{"$f":"Input!H275","v":127.48046133314136},{"$f":"Input!I275","v":137.16887083172608},{"$f":"Input!J275","v":144.90095035545954},{"$f":"Input!K275","v":151.88346941872771},{"$f":"Input!L275","v":159.1739656086622},null,{"$f":"Input!F275","v":11.5998},{"$f":"J89*(1-P_0)*(1+f)","v":9.8255811933467267},{"$f":"K89*(1-x_1)*(1+f)","v":9.4669474797895692},{"$f":"L89*(1-X_2)*(1+f)","v":9.8006573784521507},{"$f":"M89*(1-X_3)*(1+f)","v":10.246587289171723},{"$f":"N89*(1-X_4)*(1+f)","v":10.817834530543045},null,{"$f":"(J89*C89)/10^6","v":1.3685546262247866E-3},{"$f":"(J89*D89*30/122)/10^6+(K89*D89*92/122)/10^6","v":1.3081872214214787E-3},1.2985704960259902E-3,1.4201245682459633E-3,1.5562872271812375E-3,1.7219176215248571E-3]
[null,"0.1 - 0.2 GJ",{"$f":"Input!G276","v":103.80607713503889},{"$f":"Input!H276","v":112.16433089081835},{"$f":"Input!I276","v":120.68872715861328},{"$f":"Input!J276","v":127.49183656929986},{"$f":"Input!K276","v":133.63544140468844},{"$f":"Input!L276","v":140.05002147801514},null,{"$f":"Input!F276","v":9.0131999999999994},{"$f":"J90*(1-P_0)*(1+f)","v":7.6346082184065862},{"$f":"K90*(1-x_1)*(1+f)","v":7.3559450184347446},{"$f":"L90*(1-X_2)*(1+f)","v":7.6152420803345695},{"$f":"M90*(1-X_3)*(1+f)","v":7.9617355949897926},{"$f":"N90*(1-X_4)*(1+f)","v":8.4056023544104725},null,9.3562493443353242E-4,{"$f":"(J90*D90*30/122)/10^6+(K90*D90*92/122)/10^6","v":8.9435420392800435E-4},8.8777964132363135E-4,9.7088119874166998E-4,1.0639700505838806E-3,1.1772047902708414E-3]
[null,"0.2 - 1.4 GJ",{"$f":"Input!G277","v":627.46652968281023},{"$f":"Input!H277","v":677.98885576517216},{"$f":"Input!I277","v":729.51544738115513},{"$f":"Input!J277","v":770.63754322360637},{"$f":"Input!K277","v":807.77319570365398},{"$f":"Input!L277","v":846.54678593139056},null,{"$f":"Input!F277","v":7.0743999999999998},{"$f":"J91*(1-P_0)*(1+f)","v":5.9923525917871068},{"$f":"K91*(1-x_1)*(1+f)","v":5.7736317221868765},{"$f":"L91*(1-X_2)*(1+f)","v":5.9771522403939628},{"$f":"M91*(1-X_3)*(1+f)","v":6.2491126673318877},{"$f":"N91*(1-X_4)*(1+f)","v":6.5975006985356401},null,4.4389492175880719E-3,{"$f":"(J91*D91*30/122)/10^6+(K91*D91*92/122)/10^6","v":4.2431456747958757E-3},4.2119535288251886E-3,4.606217918010678E-3,5.0478657096028638E-3,5.5850930115254509E-3]
[null,"> 1.4 GJ",{"$f":"Input!G278","v":953.50142041611161},{"$f":"Input!H278","v":1030.2754113835817},{"$f":"Input!I278","v":1108.5754895086679},{"$f":"Input!J278","v":1171.0648414364687},{"$f":"Input!K278","v":1227.4963731800087},{"$f":"Input!L278","v":1286.4169236920307},null,{"$f":"Input!F278","v":5.2481},{"$f":"J92*(1-P_0)*(1+f)","v":4.4453898050658598},{"$f":"K92*(1-x_1)*(1+f)","v":4.2831330771809553},{"$f":"L92*(1-X_2)*(1+f)","v":4.4341135181515838},{"$f":"M92*(1-X_3)*(1+f)","v":4.6358656832274807},{"$f":"N92*(1-X_4)*(1+f)","v":4.8943151950674126},null,5.0040708044857959E-3,{"$f":"(J92*D92*30/122)/10^6+(K92*D92*92/122)/10^6","v":4.7833395584469616E-3},4.7481763476666444E-3,5.1926344440454868E-3,5.6905083127113953E-3,6.2961298968177816E-3]
[null,"Off Peak Volumes (GJ)"]
[null,"0 - 0.1 GJ",{"$f":"Input!G280","v":186.23477782706868},{"$f":"Input!H280","v":201.23002255830832},{"$f":"Input!I280","v":216.52333764021327},{"$f":"Input!J280","v":228.72855340984762},{"$f":"Input!K280","v":239.75057556070391},{"$f":"Input!L280","v":251.25874471399823},null,{"$f":"Input!F280","v":11.2317},{"$f":"J94*(1-P_0)*(1+f)","v":9.5137830211997141},{"$f":"K94*(1-x_1)*(1+f)","v":9.1665299409259227},{"$f":"L94*(1-X_2)*(1+f)","v":9.4896501213435602},{"$f":"M94*(1-X_3)*(1+f)","v":9.9214292018646919},{"$f":"N94*(1-X_4)*(1+f)","v":10.474548879868648},null,{"$f":"(J94*C94)/10^6","v":2.0917331541202874E-3},{"$f":"(J94*D94*151/243)/10^6+(K94*D94*92/243)/10^6","v":2.1292742753946949E-3},1.9847676573882277E-3,2.1705539446204977E-3,2.3786683615318353E-3,2.6318220030012124E-3]
[null,"0.1 - 0.2 GJ",{"$f":"Input!G281","v":161.9836813327951},{"$f":"Input!H281","v":175.0262772023371},{"$f":"Input!I281","v":188.32812933572126},{"$f":"Input!J281","v":198.94400787835457},{"$f":"Input!K281","v":208.53076575762225},{"$f":"Input!L281","v":218.54036561110448},null,{"$f":"Input!F281","v":8.6351999999999993},{"$f":"J95*(1-P_0)*(1+f)","v":7.3144242763485279},{"$f":"K95*(1-x_1)*(1+f)","v":7.0474477902618053},{"$f":"L95*(1-X_2)*(1+f)","v":7.2958703248685328},{"$f":"M95*(1-X_3)*(1+f)","v":7.6278324246500508},{"$f":"N95*(1-X_4)*(1+f)","v":8.0530840823242897},null,1.3987614850449522E-3,{"$f":"(J95*D95*151/243)/10^6+(K95*D95*92/243)/10^6","v":1.4238655832615947E-3},1.3272326589311683E-3,1.4514696833900988E-3,1.5906377365830955E-3,1.7599239396481161E-3]
[null,"0.2 - 1.4 GJ",{"$f":"Input!G282","v":968.92205691470781},{"$f":"Input!H282","v":1046.9376861030621},{"$f":"Input!I282","v":1126.5040833093003},{"$f":"Input!J282","v":1190.0040531139898},{"$f":"Input!K282","v":1247.3482317812193},{"$f":"Input!L282","v":1307.221683224785},null,{"$f":"Input!F282","v":6.9387999999999996},{"$f":"J96*(1-P_0)*(1+f)","v":5.8774929554297719},{"$f":"K96*(1-x_1)*(1+f)","v":5.6629644625565847},{"$f":"L96*(1-X_2)*(1+f)","v":5.8625839598617047},{"$f":"M96*(1-X_3)*(1+f)","v":6.1293315300354116},{"$f":"N96*(1-X_4)*(1+f)","v":6.4710417628348855},null,6.7231563685197747E-3,{"$f":"(J96*D96*151/243)/10^6+(K96*D96*92/243)/10^6","v":6.8438193833408748E-3},6.3793525907054503E-3,6.9764986739564933E-3,7.6454108459905468E-3,8.4590861054308995E-3]
[null,"> 1.4 GJ",{"$f":"Input!G283","v":778.20338988241008},{"$f":"Input!H283","v":840.86274071967841},{"$f":"Input!I283","v":904.76761272124077},{"$f":"Input!J283","v":955.76850738225471},{"$f":"Input!K283","v":1001.8252917338868},{"$f":"Input!L283","v":1049.9134971213346},null,{"$f":"Input!F283","v":5.1418999999999997},{"$f":"J97*(1-P_0)*(1+f)","v":4.3554333642019287},{"$f":"K97*(1-x_1)*(1+f)","v":4.1964600464085571},{"$f":"L97*(1-X_2)*(1+f)","v":4.3443852630444582},{"$f":"M97*(1-X_3)*(1+f)","v":4.5420547925129808},{"$f":"N97*(1-X_4)*(1+f)","v":4.795274347195579},null,4.0014440104363643E-3,{"$f":"(J97*D97*151/243)/10^6+(K97*D97*92/243)/10^6","v":4.0732594303777856E-3},3.7968211380691374E-3,4.1522266183534658E-3,4.550345367580616E-3,5.0346232595203343E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q87:Q97)","v":2.6356474210526212E-2},2.6097197995612647E-2,2.5015200464303451E-2,2.7361333281313308E-2,2.9993008216952961E-2,3.3189839535697055E-2]
[]
[]
[null,"Tariff V Zone - SP AusNet Adjoining West"]
[null,"Domestic"]
[null,"Customers",{"$f":"Input!G285","v":7361.7647530080994},{"$f":"Input!H285","v":7692.5325973752597},{"$f":"Input!I285","v":8015.3395690408624},{"$f":"Input!J285","v":8338.7197211566836},{"$f":"Input!K285","v":8581.6707178777579},{"$f":"Input!L285","v":8749.0888205075971},null,{"$f":"Input!F285","v":0.10349999999999999},{"$f":"J103*(1-P_0)*(1+f)","v":8.7669412706373059E-2},{"$f":"K103*(1-x_1)*(1+f)","v":8.4469479142590426E-2},{"$f":"L103*(1-X_2)*(1+f)","v":8.7447028282366737E-2},{"$f":"M103*(1-X_3)*(1+f)","v":9.1425868069214419E-2},{"$f":"N103*(1-X_4)*(1+f)","v":9.6522860214073122E-2},null,{"$f":"(J103*C103*Q9)/10^6","v":0.27887101060869979},{"$f":"(J103*D103*181)/10^6+(K103*D103*184)/10^6","v":0.26819762537964897},{"$f":"(L103*E103*365)/10^6","v":0.24712381886997509},{"$f":"(M103*F103*365)/10^6","v":0.266156634642572},{"$f":"(N103*G103*U9)/10^6","v":0.28715873032100447},{"$f":"(O103*H103*365)/10^6","v":0.30823778318616313}]
[null,"Peak Volumes (GJ)"]
[null,"0 - 0.1 GJ",{"$f":"Input!G287","v":75609.323274960625},{"$f":"Input!H287","v":78300.792638361236},{"$f":"Input!I287","v":80837.252998704163},{"$f":"Input!J287","v":83354.766255701572},{"$f":"Input!K287","v":85090.852239811138},{"$f":"Input!L287","v":86222.994105978636},null,{"$f":"Input!F287","v":10.957000000000001},{"$f":"J105*(1-P_0)*(1+f)","v":9.281099082354876},{"$f":"K105*(1-x_1)*(1+f)","v":8.9423389658489221},{"$f":"L105*(1-X_2)*(1+f)","v":9.2575564143950952},{"$f":"M105*(1-X_3)*(1+f)","v":9.6787752312500714},{"$f":"N105*(1-X_4)*(1+f)","v":10.218366950392262},null,{"$f":"(J105*C105)/10^6","v":0.82845135512374368},{"$f":"(J105*D105*30/122)/10^6+(K105*D105*92/122)/10^6","v":0.75898570246625141},0.72287411738249985,0.77166145102087391,0.82357523306464364,0.8810581933363989]
[null,"0.1 - 0.2 GJ",{"$f":"Input!G288","v":55470.879336856968},{"$f":"Input!H288","v":57445.479370679583},{"$f":"Input!I288","v":59306.356845797767},{"$f":"Input!J288","v":61153.333753658662},{"$f":"Input!K288","v":62427.015516326181},{"$f":"Input!L288","v":63257.612883558271},null,{"$f":"Input!F288","v":10.1706},{"$f":"J106*(1-P_0)*(1+f)","v":8.6149809552795933},{"$f":"K106*(1-x_1)*(1+f)","v":8.3005341504118881},{"$f":"L106*(1-X_2)*(1+f)","v":8.5931279792139073},{"$f":"M106*(1-X_3)*(1+f)","v":8.9841153022681404},{"$f":"N106*(1-X_4)*(1+f)","v":9.4849797303695897},null,0.56417212538343753,{"$f":"(J106*D106*30/122)/10^6+(K106*D106*92/122)/10^6","v":0.51686628822288239},0.49227444033505824,0.52549842330077046,0.5608515053751566,0.59999717599211644]
[null,"0.2 - 1.4 GJ",{"$f":"Input!G289","v":96162.731616686084},{"$f":"Input!H289","v":99585.841821045469},{"$f":"Input!I289","v":102811.8058466856},{"$f":"Input!J289","v":106013.67224606739},{"$f":"Input!K289","v":108221.69056077047},{"$f":"Input!L289","v":109661.5904264572},null,{"$f":"Input!F289","v":7.3514999999999997},{"$f":"J107*(1-P_0)*(1+f)","v":6.2270694445497732},{"$f":"K107*(1-x_1)*(1+f)","v":5.9997814098237052},{"$f":"L107*(1-X_2)*(1+f)","v":6.2112737045199902},{"$f":"M107*(1-X_3)*(1+f)","v":6.4938866580756489},{"$f":"N107*(1-X_4)*(1+f)","v":6.8559208392633657},null,0.70694032148006769,{"$f":"(J107*D107*30/122)/10^6+(K107*D107*92/122)/10^6","v":0.64766336995142293},0.6168483614293484,0.65847993474159905,0.70277939244697873,0.75183118307151187]
[null,"> 1.4 GJ",{"$f":"Input!G290","v":911.36362713237008},{"$f":"Input!H290","v":943.80548979028845},{"$f":"Input!I290","v":974.37893779845422},{"$f":"Input!J290","v":1004.7240052302483},{"$f":"Input!K290","v":1025.6500703100523},{"$f":"Input!L290","v":1039.2964418537654},null,{"$f":"Input!F290","v":5.0399000000000003},{"$f":"J108*(1-P_0)*(1+f)","v":4.2690345226941995},{"$f":"K108*(1-x_1)*(1+f)","v":4.1132147626158604},{"$f":"L108*(1-X_2)*(1+f)","v":4.2582055829980687},{"$f":"M108*(1-X_3)*(1+f)","v":4.4519539370244798},{"$f":"N108*(1-X_4)*(1+f)","v":4.7001503690135946},null,4.5931815443844325E-3,{"$f":"(J108*D108*30/122)/10^6+(K108*D108*92/122)/10^6","v":4.2080432356814985E-3},4.0078298313345629E-3,4.2783213684436244E-3,4.5661468685262718E-3,4.8848495546934909E-3]
[null,"Off Peak Volumes (GJ)"]
[null,"0 - 0.1 GJ",{"$f":"Input!G292","v":98242.887500156721},{"$f":"Input!H292","v":99971.061743629092},{"$f":"Input!I292","v":101464.20079727517},{"$f":"Input!J292","v":102852.87947310995},{"$f":"Input!K292","v":103245.79051392604},{"$f":"Input!L292","v":102806.46183126792},null,{"$f":"Input!F292","v":8.7977000000000007},{"$f":"J110*(1-P_0)*(1+f)","v":7.4520694895348631},{"$f":"K110*(1-x_1)*(1+f)","v":7.18006895316684},{"$f":"L110*(1-X_2)*(1+f)","v":7.4331663837659709},{"$f":"M110*(1-X_3)*(1+f)","v":7.7713754542273223},{"$f":"N110*(1-X_4)*(1+f)","v":8.2046296358004955},null,{"$f":"(J110*C110)/10^6","v":0.86431145136012877},{"$f":"(J110*D110*151/243)/10^6+(K110*D110*92/243)/10^6","v":0.82858447081626485},0.72851995800240166,0.76452256617305392,0.80236180215222097,0.84348894349261327]
[null,"0.1 - 0.2 GJ",{"$f":"Input!G293","v":35996.50472677956},{"$f":"Input!H293","v":36629.71323588158},{"$f":"Input!I293","v":37176.804108004253},{"$f":"Input!J293","v":37685.620367283933},{"$f":"Input!K293","v":37829.584215434443},{"$f":"Input!L293","v":37668.6127964919},null,{"$f":"Input!F293","v":8.15},{"$f":"J111*(1-P_0)*(1+f)","v":6.903436845960778},{"$f":"K111*(1-x_1)*(1+f)","v":6.6514614010832087},{"$f":"L111*(1-X_2)*(1+f)","v":6.8859254154713909},{"$f":"M111*(1-X_3)*(1+f)","v":7.1992350218753387},{"$f":"N111*(1-X_4)*(1+f)","v":7.6005923743448882},null,0.29337151352325341,{"$f":"(J111*D111*151/243)/10^6+(K111*D111*92/243)/10^6","v":0.28124477571447482},0.24728007754002196,0.25950037108488672,0.27234406754673812,0.28630377117316663]
[null,"0.2 - 1.4 GJ",{"$f":"Input!G294","v":27811.305508786787},{"$f":"Input!H294","v":28300.529544038705},{"$f":"Input!I294","v":28723.218121753664},{"$f":"Input!J294","v":29116.335301937488},{"$f":"Input!K294","v":29227.563394596044},{"$f":"Input!L294","v":29103.195060937709},null,{"$f":"Input!F294","v":6.2460000000000004},{"$f":"J112*(1-P_0)*(1+f)","v":5.2906584711498175},{"$f":"K112*(1-x_1)*(1+f)","v":5.0975494369528489},{"$f":"L112*(1-X_2)*(1+f)","v":5.2772380546054363},{"$f":"M112*(1-X_3)*(1+f)","v":5.5173523860899829},{"$f":"N112*(1-X_4)*(1+f)","v":5.8249447816144988},null,0.17370941420788227,{"$f":"(J112*D112*151/243)/10^6+(K112*D112*92/243)/10^6","v":0.16652900157777689},0.14641802436401924,0.15365383266603619,0.16125876663477073,0.16952450419851797]
[null,"> 1.4 GJ",{"$f":"Input!G295","v":764.51551567424156},{"$f":"Input!H295","v":777.96398056103669},{"$f":"Input!I295","v":789.58342704330505},{"$f":"Input!J295","v":800.38997417334485},{"$f":"Input!K295","v":803.44756536011778},{"$f":"Input!L295","v":800.02875710926787},null,{"$f":"Input!F295","v":4.82},{"$f":"J113*(1-P_0)*(1+f)","v":4.0827687849731227},{"$f":"K113*(1-x_1)*(1+f)","v":3.933747724321603},{"$f":"L113*(1-X_2)*(1+f)","v":4.0724123316039398},{"$f":"M113*(1-X_3)*(1+f)","v":4.2577070926919189},{"$f":"N113*(1-X_4)*(1+f)","v":4.4950742631094931},null,3.6849647855498446E-3,{"$f":"(J113*D113*151/243)/10^6+(K113*D113*92/243)/10^6","v":3.5326439236765157E-3},3.1060220092936539E-3,3.2595180009156884E-3,3.4208443976398275E-3,3.5961886758293458E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q103:Q113)","v":3.7181053380171472},3.4758119212880803,3.2084526497639527,3.4070110529991524,3.6183164888076798,3.8489225926810113]
[null,"Tariff V Zone - SP AusNet Adjoining West"]
[null,"Commercial"]
[null,"Customers",{"$f":"Input!G297","v":182.74873308351255},{"$f":"Input!H297","v":192.81937565260924},{"$f":"Input!I297","v":208.96776390285302},{"$f":"Input!J297","v":232.33054323026749},{"$f":"Input!K297","v":254.07292465767443},{"$f":"Input!L297","v":273.62028393450612},null,{"$f":"Input!F297","v":0.10440000000000001},{"$f":"J117*(1-P_0)*(1+f)","v":8.8431755425558922E-2},{"$f":"K117*(1-x_1)*(1+f)","v":8.5203996352525999E-2},{"$f":"L117*(1-X_2)*(1+f)","v":8.8207437223952537E-2},{"$f":"M117*(1-X_3)*(1+f)","v":9.2220875617642376E-2},{"$f":"N117*(1-X_4)*(1+f)","v":9.7362189433325932E-2},null,{"$f":"(J117*C117*Q9)/10^6","v":6.9829021906142492E-3},{"$f":"(J117*D117*181)/10^6+(K117*D117*184)/10^6","v":6.7810415299817389E-3},{"$f":"(L117*E117*365)/10^6","v":6.4987843365815834E-3},{"$f":"(M117*F117*365)/10^6","v":7.4800478596245739E-3},{"$f":"(N117*G117*U9)/10^6","v":8.575682895255763E-3},{"$f":"(O117*H117*365)/10^6","v":9.7236985197896118E-3}]
[null,"Peak Volumes (GJ)"]
[null,"0 - 0.1 GJ",{"$f":"Input!G299","v":1913.4141891766717},{"$f":"Input!H299","v":1988.6766030442604},{"$f":"Input!I299","v":2144.5472301243399},{"$f":"Input!J299","v":2358.4765928051875},{"$f":"Input!K299","v":2540.8013033949965},{"$f":"Input!L299","v":2703.9305908980768},null,{"$f":"Input!F299","v":9.6031999999999993},{"$f":"J119*(1-P_0)*(1+f)","v":8.1343662232062002},{"$f":"K119*(1-x_1)*(1+f)","v":7.8374618560591731},{"$f":"L119*(1-X_2)*(1+f)","v":8.1137323864852586},{"$f":"M119*(1-X_3)*(1+f)","v":8.4829072100703371},{"$f":"N119*(1-X_4)*(1+f)","v":8.955829287031758},null,{"$f":"(J119*C119)/10^6","v":1.8374899141501415E-2},{"$f":"(J119*D119*30/122)/10^6+(K119*D119*92/122)/10^6","v":1.6894911173684735E-2},{"$f":"(L119*E119)/10^6","v":1.6807807114616866E-2},1.9136047913810857E-2,2.1553381695925529E-2,2.4215940776066085E-2]
[null,"0.1 - 0.2 GJ",{"$f":"Input!G300","v":1586.6741845110698},{"$f":"Input!H300","v":1649.0845762721319},{"$f":"Input!I300","v":1778.3382953625771},{"$f":"Input!J300","v":1955.7364765795064},{"$f":"Input!K300","v":2106.9269052528621},{"$f":"Input!L300","v":2242.1997754358699},null,{"$f":"Input!F300","v":8.9975000000000005},{"$f":"J120*(1-P_0)*(1+f)","v":7.6213095731941225},{"$f":"K120*(1-x_1)*(1+f)","v":7.3431317737725363},{"$f":"L120*(1-X_2)*(1+f)","v":7.6019771687980171},{"$f":"M120*(1-X_3)*(1+f)","v":7.9478671299783263},{"$f":"N120*(1-X_4)*(1+f)","v":8.3909607224746185},null,{"$f":"(J120*C120)/10^6","v":1.4276100975138352E-2},{"$f":"(J120*D120*30/122)/10^6+(K120*D120*92/122)/10^6","v":1.3126246627213244E-2},1.305857244119343E-2,1.4867464043142885E-2,1.6745575095526183E-2,1.8814210247623794E-2]
[null,"0.2 - 1.4 GJ",{"$f":"Input!G301","v":9073.7398485142385},{"$f":"Input!H301","v":9430.6471860204801},{"$f":"Input!I301","v":10169.812562837296},{"$f":"Input!J301","v":11184.302469886496},{"$f":"Input!K301","v":12048.917669881139},{"$f":"Input!L301","v":12822.504865402749},null,{"$f":"Input!F301","v":7.2458999999999998},{"$f":"J121*(1-P_0)*(1+f)","v":6.1376212321653005},{"$f":"K121*(1-x_1)*(1+f)","v":5.9135980571912663},{"$f":"L121*(1-X_2)*(1+f)","v":6.1220523887072584},{"$f":"M121*(1-X_3)*(1+f)","v":6.4006057723934378},{"$f":"N121*(1-X_4)*(1+f)","v":6.7574395442043711},null,6.5747411568349318E-2,{"$f":"(J121*D121*30/122)/10^6+(K121*D121*92/122)/10^6","v":6.0451851724079214E-2},6.014018381359397E-2,6.8470885651793115E-2,7.7120371988934511E-2,8.6647301433225479E-2]
[null,"> 1.4 GJ",{"$f":"Input!G302","v":22237.081813545639},{"$f":"Input!H302","v":23111.757283250739},{"$f":"Input!I302","v":24923.235376344543},{"$f":"Input!J302","v":27409.453345858321},{"$f":"Input!K302","v":29528.372254764909},{"$f":"Input!L302","v":31424.208155277534},null,{"$f":"Input!F302","v":5.3117000000000001},{"$f":"J122*(1-P_0)*(1+f)","v":4.4992620238883259},{"$f":"K122*(1-x_1)*(1+f)","v":4.3350389600164005},{"$f":"L122*(1-X_2)*(1+f)","v":4.487849083356978},{"$f":"M122*(1-X_3)*(1+f)","v":4.6920462166497208},{"$f":"N122*(1-X_4)*(1+f)","v":4.953627793227942},null,0.11811670746901037,{"$f":"(J122*D122*30/122)/10^6+(K122*D122*92/122)/10^6","v":0.10860311479532705},0.10804319636611261,0.12300949007352611,0.13854848732179426,0.15566383089816294]
[null,"Off Peak Volumes (GJ)"]
[null,"0 - 0.1 GJ",{"$f":"Input!G304","v":2964.1707712983452},{"$f":"Input!H304","v":3080.7637434972507},{"$f":"Input!I304","v":3322.2311474227554},{"$f":"Input!J304","v":3653.640398785059},{"$f":"Input!K304","v":3936.0892177980986},{"$f":"Input!L304","v":4188.8013951690737},null,{"$f":"Input!F304","v":9.2315000000000005},{"$f":"J124*(1-P_0)*(1+f)","v":7.8195186801824441},{"$f":"K124*(1-x_1)*(1+f)","v":7.5341062483557835},{"$f":"L124*(1-X_2)*(1+f)","v":7.7996834936103241},{"$f":"M124*(1-X_3)*(1+f)","v":8.1545690925695933},{"$f":"N124*(1-X_4)*(1+f)","v":8.6091863194803473},null,2.7363742475240677E-2,{"$f":"(J124*D124*151/243)/10^6+(K124*D124*92/243)/10^6","v":2.6793164165558991E-2},2.5030042446279984E-2,2.8497238709991667E-2,3.2097111481052799E-2,3.6062171666309782E-2]
[null,"0.1 - 0.2 GJ",{"$f":"Input!G305","v":2232.2884477491739},{"$f":"Input!H305","v":2320.0934917258928},{"$f":"Input!I305","v":2501.9402670568525},{"$f":"Input!J305","v":2751.5213810927457},{"$f":"Input!K305","v":2964.2308652656275},{"$f":"Input!L305","v":3154.5459711337253},null,{"$f":"Input!F305","v":8.5601000000000003},{"$f":"J125*(1-P_0)*(1+f)","v":7.2508110116697972},{"$f":"K125*(1-x_1)*(1+f)","v":6.9861564097438489},{"$f":"L125*(1-X_2)*(1+f)","v":7.232418423187319},{"$f":"M125*(1-X_3)*(1+f)","v":7.5614934614423417},{"$f":"N125*(1-X_4)*(1+f)","v":7.9830467219177521},null,1.9108612341577704E-2,{"$f":"(J125*D125*151/243)/10^6+(K125*D125*92/243)/10^6","v":1.8710166853352358E-2},1.7478946033495469E-2,1.9900153928408989E-2,2.2414012305911616E-2,2.5182887873997938E-2]
[null,"0.2 - 1.4 GJ",{"$f":"Input!G306","v":13909.237646892332},{"$f":"Input!H306","v":14456.344910068587},{"$f":"Input!I306","v":15589.419811723752},{"$f":"Input!J306","v":17144.542775694506},{"$f":"Input!K306","v":18469.921119201903},{"$f":"Input!L306","v":19655.761613060109},null,{"$f":"Input!F306","v":7.1170999999999998},{"$f":"J126*(1-P_0)*(1+f)","v":6.0285215185751468},{"$f":"K126*(1-x_1)*(1+f)","v":5.8084804831471528},{"$f":"L126*(1-X_2)*(1+f)","v":6.0132294201780896},{"$f":"M126*(1-X_3)*(1+f)","v":6.2868313587961921},{"$f":"N126*(1-X_4)*(1+f)","v":6.6373222070490794},null,9.8993435256697418E-2,{"$f":"(J126*D126*151/243)/10^6+(K126*D126*92/243)/10^6","v":9.692926194380147E-2},9.0550840719984982E-2,0.10309406901430793,0.11611727928669058,0.1304616230508267]
[null,"> 1.4 GJ",{"$f":"Input!G307","v":24031.333727335281},{"$f":"Input!H307","v":24976.58447074861},{"$f":"Input!I307","v":26934.225988637732},{"$f":"Input!J307","v":29621.050377073847},{"$f":"Input!K307","v":31910.939305308908},{"$f":"Input!L307","v":33959.745241244702},null,{"$f":"Input!F307","v":5.1936999999999998},{"$f":"J127*(1-P_0)*(1+f)","v":4.3993104229284032},{"$f":"K127*(1-x_1)*(1+f)","v":4.2387355924915155},{"$f":"L127*(1-X_2)*(1+f)","v":4.3881510221268414},{"$f":"M127*(1-X_3)*(1+f)","v":4.5878118936336127},{"$f":"N127*(1-X_4)*(1+f)","v":4.8435824067036863},null,0.12481153797966124,{"$f":"(J127*D127*151/243)/10^6+(K127*D127*92/243)/10^6","v":0.12220901544701999},0.11416706235424873,0.12998164248862726,0.14640138688191656,0.16448682458663208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q117:Q127)","v":0.49377534939779066},0.47049877426001879,0.45177543562610761,0.5144370396832334,0.57957328895300786,0.65125848905263439]
[]
[]
[null," Tariff D Zone - SP AusNet West & Central"]
[null,"0 - 10",{"$f":"Input!G309","v":2198.8763809523812},{"$f":"Input!H309","v":2211.6754285714287},{"$f":"Input!I309","v":2211.6754285714287},{"$f":"Input!J309","v":2211.6754285714287},{"$f":"Input!K309","v":2216.7950476190476},{"$f":"Input!L309","v":2224.4744761904767},null,{"$f":"Input!F309","v":1106.3805},{"$f":"J132*(1-P_0)*(1+f)","v":937.15679869355915},{"$f":"K132*(1-x_1)*(1+f)","v":902.95057554124412},{"$f":"L132*(1-X_2)*(1+f)","v":934.77958332907281},{"$f":"M132*(1-X_3)*(1+f)","v":977.31205437054552},{"$f":"N132*(1-X_4)*(1+f)","v":1031.7972014017034},null,{"$f":"(C132*J132)/10^6","v":2.4327939497962858},{"$f":"(J132*D132*181/365)/10^6+(K132*D132*184/365)/10^6","v":2.2582825281759376},1.9970336011389993,2.0674290355791487,2.1665005221070226,2.2952065391228538]
[null,"10 - 50",{"$f":"Input!G310","v":2883.2641785714286},{"$f":"Input!H310","v":2900.0468571428573},{"$f":"Input!I310","v":2900.0468571428573},{"$f":"Input!J310","v":2900.0468571428573},{"$f":"Input!K310","v":2906.7599285714282},{"$f":"Input!L310","v":2916.8295357142861},null,{"$f":"Input!F310","v":755.60230000000001},{"$f":"J133*(1-P_0)*(1+f)","v":640.0310133389828},{"$f":"K133*(1-x_1)*(1+f)","v":616.66988135210977},{"$f":"L133*(1-X_2)*(1+f)","v":638.40749466977149},{"$f":"M133*(1-X_3)*(1+f)","v":667.45503567724597},{"$f":"N133*(1-X_4)*(1+f)","v":704.6656539162525},null,2.1786010448361823,{"$f":"(J133*D133*181/365)/10^6+(K133*D133*184/365)/10^6","v":2.0223236233514021},1.7883715513098448,1.8514116484935164,1.9401315518298317,2.0553895921463465]
[null,"> 50",{"$f":"Input!G311","v":5044.7945119047627},{"$f":"Input!H311","v":5074.1588571428583},{"$f":"Input!I311","v":5074.1588571428583},{"$f":"Input!J311","v":5074.1588571428583},{"$f":"Input!K311","v":5085.9045952380957},{"$f":"Input!L311","v":5103.523202380954},null,{"$f":"Input!F311","v":426.4742},{"$f":"J134*(1-P_0)*(1+f)","v":361.24389032290134},{"$f":"K134*(1-x_1)*(1+f)","v":348.05848832611537},{"$f":"L134*(1-X_2)*(1+f)","v":360.32755003961091},{"$f":"M134*(1-X_3)*(1+f)","v":376.72245356641315},{"$f":"N134*(1-X_4)*(1+f)","v":397.72473035274061},null,2.1514747036289741,{"$f":"(J134*D134*181/365)/10^6+(K134*D134*184/365)/10^6","v":1.9971431338953565},1.7661040613437125,1.8283592295060782,1.9159744577227908,2.0297973895159203]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q132:Q134)","v":6.7628696982614418},6.2777492854226962,5.5515092137925564,5.7471999135787435,6.0226065316596449,6.3803935207851206]
[]
[null," Tariff D Zone - SP AusNet Adjoining West & Central"]
[null,"0 - 10",{"$f":"Input!G313","v":10.226190476190478},{"$f":"Input!H313","v":10.285714285714288},{"$f":"Input!I313","v":10.285714285714288},{"$f":"Input!J313","v":10.285714285714288},{"$f":"Input!K313","v":10.30952380952381},{"$f":"Input!L313","v":10.345238095238098},null,{"$f":"Input!F313","v":1106.3805},{"$f":"J138*(1-P_0)*(1+f)","v":937.15679869355915},{"$f":"K138*(1-x_1)*(1+f)","v":902.95057554124412},{"$f":"L138*(1-X_2)*(1+f)","v":934.77958332907281},{"$f":"M138*(1-X_3)*(1+f)","v":977.31205437054552},{"$f":"N138*(1-X_4)*(1+f)","v":1031.7972014017034},null,{"$f":"(C138*J138)/10^6","v":1.1314057732142859E-2},{"$f":"(J138*D138*181/365)/10^6+(K138*D138*184/365)/10^6","v":1.0502467297492084E-2},9.2874916341385127E-3,9.614875714241895E-3,1.0075621893867768E-2,1.0674187714500958E-2]
[null,"10 - 50",{"$f":"Input!G314","v":3.6507499999999999},{"$f":"Input!H314","v":3.6720000000000002},{"$f":"Input!I314","v":3.6720000000000002},{"$f":"Input!J314","v":3.6720000000000002},{"$f":"Input!K314","v":3.6804999999999994},{"$f":"Input!L314","v":3.6932500000000004},null,{"$f":"Input!F314","v":755.60230000000001},{"$f":"J139*(1-P_0)*(1+f)","v":640.0310133389828},{"$f":"K139*(1-x_1)*(1+f)","v":616.66988135210977},{"$f":"L139*(1-X_2)*(1+f)","v":638.40749466977149},{"$f":"M139*(1-X_3)*(1+f)","v":667.45503567724597},{"$f":"N139*(1-X_4)*(1+f)","v":704.6656539162525},null,2.758515096725E-3,{"$f":"(J139*D139*181/365)/10^6+(K139*D139*184/365)/10^6","v":2.5606387450796079E-3},2.2644118043249474E-3,2.3442323204274011E-3,2.4565682588101037E-3,2.6025064263261997E-3]
[null,"> 50",{"$f":"Input!G315","v":1.0226190476190478E-5},{"$f":"Input!H315","v":1.0285714285714288E-5},{"$f":"Input!I315","v":1.0285714285714288E-5},{"$f":"Input!J315","v":1.0285714285714288E-5},{"$f":"Input!K315","v":1.0309523809523811E-5},{"$f":"Input!L315","v":1.0345238095238099E-5},null,{"$f":"Input!F315","v":426.4742},{"$f":"J140*(1-P_0)*(1+f)","v":361.24389032290134},{"$f":"K140*(1-x_1)*(1+f)","v":348.05848832611537},{"$f":"L140*(1-X_2)*(1+f)","v":360.32755003961091},{"$f":"M140*(1-X_3)*(1+f)","v":376.72245356641315},{"$f":"N140*(1-X_4)*(1+f)","v":397.72473035274061},null,4.3612064023809523E-9,{"$f":"(J140*D140*181/365)/10^6+(K140*D140*184/365)/10^6","v":4.0483643183553028E-9},3.5800301656400445E-9,3.7062262289788558E-9,3.8838291046251642E-9,4.1145570318634722E-9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q138:Q140)","v":1.4072577190074261E-2},1.3063110090936011E-2,1.1551907018493627E-2,1.1959111740895525E-2,1.2532194036506976E-2,1.3276698255384189E-2]
[]
[]
[null," Tariff M Zone - SP AusNet West & Central"]
[null,"0 - 10",{"$f":"Input!G317","v":69.742619047619058},{"$f":"Input!H317","v":70.148571428571444},{"$f":"Input!I317","v":70.148571428571444},{"$f":"Input!J317","v":70.148571428571444},{"$f":"Input!K317","v":70.310952380952386},{"$f":"Input!L317","v":70.554523809523829},null,{"$f":"Input!F317","v":2043.8859},{"$f":"J145*(1-P_0)*(1+f)","v":1731.2683719018044},{"$f":"K145*(1-x_1)*(1+f)","v":1668.0770763273883},{"$f":"L145*(1-X_2)*(1+f)","v":1726.8767932679286},{"$f":"M145*(1-X_3)*(1+f)","v":1805.4496873616192},{"$f":"N145*(1-X_4)*(1+f)","v":1906.1035074320296},null,{"$f":"(C145*J145)/10^6","v":0.14254595570050002},{"$f":"(J145*D145*181/365)/10^6+(K145*D145*184/365)/10^6","v":0.1323207176043561},0.11701322393711443,0.12113794008089769,0.12694288699428818,0.13448422529853002]
[null,"10 - 50",{"$f":"Input!G318","v":67.523535714285714},{"$f":"Input!H318","v":67.916571428571444},{"$f":"Input!I318","v":67.916571428571444},{"$f":"Input!J318","v":67.916571428571444},{"$f":"Input!K318","v":68.073785714285719},{"$f":"Input!L318","v":68.309607142857161},null,{"$f":"Input!F318","v":1480.1795},{"$f":"J146*(1-P_0)*(1+f)","v":1253.7822943479509},{"$f":"K146*(1-x_1)*(1+f)","v":1208.0192406042504},{"$f":"L146*(1-X_2)*(1+f)","v":1250.6019188355501},{"$f":"M146*(1-X_3)*(1+f)","v":1307.5043061425674},{"$f":"N146*(1-X_4)*(1+f)","v":1380.3976712100155},null,9.9946953331803562E-2,{"$f":"(J146*D146*181/365)/10^6+(K146*D146*184/365)/10^6","v":9.2777466201988859E-2},8.2044525041587199E-2,8.4936594549303149E-2,8.9006767956854971E-2,9.4294422621271065E-2]
[null,"> 50",{"$f":"Input!G319","v":48.513057845238095},{"$f":"Input!H319","v":48.795438857142862},{"$f":"Input!I319","v":48.795438857142862},{"$f":"Input!J319","v":48.795438857142862},{"$f":"Input!K319","v":48.908391261904754},{"$f":"Input!L319","v":49.077819869047623},null,{"$f":"Input!F319","v":840.50720000000001},{"$f":"J147*(1-P_0)*(1+f)","v":711.94949371476378},{"$f":"K147*(1-x_1)*(1+f)","v":685.96333719417487},{"$f":"L147*(1-X_2)*(1+f)","v":710.14354483026943},{"$f":"M147*(1-X_3)*(1+f)","v":742.45507612004667},{"$f":"N147*(1-X_4)*(1+f)","v":783.84694661373931},null,4.0775574412939102E-2,{"$f":"(J147*D147*181/365)/10^6+(K147*D147*184/365)/10^6","v":3.7850623264164614E-2},3.3471882078300035E-2,3.46517659215601E-2,3.6312283357266516E-2,3.8469499250812084E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q145:Q147)","v":0.28326848344524269},0.26294880707050955,0.23252963105700167,0.24072630055176095,0.25226193830840965,0.26724814717061318]
[]
[null," Tariff M Zone - SP AusNet Adjoining West & Central"]
[null,"0 - 10",{"$f":"Input!G321","v":2.0452380952380955E-5},{"$f":"Input!H321","v":2.0571428571428576E-5},{"$f":"Input!I321","v":2.0571428571428576E-5},{"$f":"Input!J321","v":2.0571428571428576E-5},{"$f":"Input!K321","v":2.0619047619047621E-5},{"$f":"Input!L321","v":2.0690476190476197E-5},null,{"$f":"Input!F321","v":2043.8859},{"$f":"J151*(1-P_0)*(1+f)","v":1731.2683719018044},{"$f":"K151*(1-x_1)*(1+f)","v":1668.0770763273883},{"$f":"L151*(1-X_2)*(1+f)","v":1726.8767932679286},{"$f":"M151*(1-X_3)*(1+f)","v":1805.4496873616192},{"$f":"N151*(1-X_4)*(1+f)","v":1906.1035074320296},null,{"$f":"(C151*J151)/10^6","v":4.1802333050000007E-8},{"$f":"(J151*D151*181/365)/10^6+(K151*D151*184/365)/10^6","v":3.8803729502743731E-8},3.4314728427306284E-8,3.5524322604368825E-8,3.722665307750387E-8,3.9438189237105575E-8]
[null,"10 - 50",{"$f":"Input!G322","v":2.0452380952380955E-5},{"$f":"Input!H322","v":2.0571428571428576E-5},{"$f":"Input!I322","v":2.0571428571428576E-5},{"$f":"Input!J322","v":2.0571428571428576E-5},{"$f":"Input!K322","v":2.0619047619047621E-5},{"$f":"Input!L322","v":2.0690476190476197E-5},null,{"$f":"Input!F322","v":1480.1795},{"$f":"J152*(1-P_0)*(1+f)","v":1253.7822943479509},{"$f":"K152*(1-x_1)*(1+f)","v":1208.0192406042504},{"$f":"L152*(1-X_2)*(1+f)","v":1250.6019188355501},{"$f":"M152*(1-X_3)*(1+f)","v":1307.5043061425674},{"$f":"N152*(1-X_4)*(1+f)","v":1380.3976712100155},null,3.0273195011904765E-8,{"$f":"(J152*D152*181/365)/10^6+(K152*D152*184/365)/10^6","v":2.8101610238373121E-8},2.4850681521001727E-8,2.5726668044617036E-8,2.6959493550463414E-8,2.8561085149559616E-8]
[null,"> 50",{"$f":"Input!G323","v":2.0452380952380955E-5},{"$f":"Input!H323","v":2.0571428571428576E-5},{"$f":"Input!I323","v":2.0571428571428576E-5},{"$f":"Input!J323","v":2.0571428571428576E-5},{"$f":"Input!K323","v":2.0619047619047621E-5},{"$f":"Input!L323","v":2.0690476190476197E-5},null,{"$f":"Input!F323","v":840.50720000000001},{"$f":"J153*(1-P_0)*(1+f)","v":711.94949371476378},{"$f":"K153*(1-x_1)*(1+f)","v":685.96333719417487},{"$f":"L153*(1-X_2)*(1+f)","v":710.14354483026943},{"$f":"M153*(1-X_3)*(1+f)","v":742.45507612004667},{"$f":"N153*(1-X_4)*(1+f)","v":783.84694661373931},null,1.7190373447619051E-8,{"$f":"(J153*D153*181/365)/10^6+(K153*D153*184/365)/10^6","v":1.5957257708910528E-8},1.4111245793708744E-8,1.4608667207936975E-8,1.5308716569522868E-8,1.621816658588904E-8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q151:Q153)","v":8.9265901509523814E-8},8.2862597450027374E-8,7.3276655742016751E-8,7.585965785692283E-8,7.9494863197490143E-8,8.4217440972554231E-8]
[]
[]
[null,"GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q154,Q148,Q141,Q135,Q128,Q114,Q98,Q84,Q68,Q54,Q38,Q24)","v":208.89600231569111},191.91583828685069,173.4215950905967,181.14477022425362,191.09802341870028,203.0470244250296]

{"sheet":"X factor","index":11,"n_rows":97,"n_cols":12,"rows_kept":97,"cut":false,"hidden":false,"merged":[[90,1,90,2],[96,1,96,2],[88,10,88,11],[89,10,89,11],[88,1,88,2],[89,1,89,2],[80,1,80,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[79,1,79,2]]}
[]
[null,"X factor calculations"]
[]
[null,"Year",null,{"$f":"Input!F203","v":2012},{"$f":"Input!G203","v":2013},{"$f":"Input!H203","v":2014},{"$f":"Input!I203","v":2015},{"$f":"Input!J203","v":2016},{"$f":"Input!K203","v":2017}]
[]
[]
[null,"Discount rate",{"$f":"WACC!$F$27","v":7.0748999999999992E-2}]
[null,"Forecast inflation",{"$f":"f","v":2.5000000000000001E-2}]
[]
[null,null,"Building block components"]
[null,null,"Return on capital",null,{"$f":"Analysis!G17+Analysis!G18","v":90.226083272014364},{"$f":"Analysis!H17+Analysis!H18","v":96.45526194483557},{"$f":"Analysis!I17+Analysis!I18","v":102.57661251940182},{"$f":"Analysis!J17+Analysis!J18","v":108.43728469302549},{"$f":"Analysis!K17+Analysis!K18","v":113.38865755843653}]
[null,null,"Return of capital",null,{"$f":"Analysis!G20","v":16.825914258924538},{"$f":"Analysis!H20","v":21.18074143970221},{"$f":"Analysis!I20","v":25.751593107428114},{"$f":"Analysis!J20","v":29.246108408121742},{"$f":"Analysis!K20","v":32.658143215870446},null," "," "]
[null,null,"O&M",null,{"$f":"Analysis!G114","v":49.644069016338101},{"$f":"Analysis!H114","v":53.143322536227735},{"$f":"Analysis!I114","v":55.350200416135095},{"$f":"Analysis!J114","v":57.870160335569651},{"$f":"Analysis!K114","v":60.53568129793269}]
[null,null,"Carry-over amounts",null,{"$f":"Analysis!G115","v":13.096502281435116},{"$f":"Analysis!H115","v":2.7066643862932365},{"$f":"Analysis!I115","v":5.8827328087170612},{"$f":"Analysis!J115","v":-1.6353657638092223},{"$f":"Analysis!K115","v":0}]
[null,null,"Benchmark Tax liability",null,{"$f":"Analysis!G24+Analysis!G25","v":1.7228513828121599},{"$f":"Analysis!H24+Analysis!H25","v":4.0195643389615192},{"$f":"Analysis!I24+Analysis!I25","v":4.9874947457975525},{"$f":"Analysis!J24+Analysis!J25","v":5.9584244631868426},{"$f":"Analysis!K24+Analysis!K25","v":6.995476364550921}]
[null,null,null,null,{"$f":"SUM(E11:E15)","v":171.51542021152429},{"$f":"SUM(F11:F15)","v":177.50555464602027},{"$f":"SUM(G11:G15)","v":194.54863359747966},{"$f":"SUM(H11:H15)","v":199.87661213609448},{"$f":"SUM(I11:I15)","v":213.57795843679057}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(E16:I16)","v":957.02417902790921}]
[]
[]
[null,"Price cap calculation"]
[]
[null,"Building block requirement ($m)",null,null,{"$f":"E16","v":171.51542021152429},{"$f":"F16","v":177.50555464602027},{"$f":"G16","v":194.54863359747966},{"$f":"H16","v":199.87661213609448},{"$f":"I16","v":213.57795843679057}]
[null,null,"NPV",{"$f":"NPV($C$7,E22:I22)","v":777.28763269653575}]
[]
[null,"Smoothed Forecast Revenue ($m)",null,{"$f":"'Forecast revenues'!C9","v":210.98874182719524},{"$f":"'Forecast revenues'!D9","v":194.09141338104305},{"$f":"'Forecast revenues'!E9","v":175.68380106247355},{"$f":"'Forecast revenues'!F9","v":183.49763627992746},{"$f":"'Forecast revenues'!G9","v":193.5456241901696},{"$f":"'Forecast revenues'!H9","v":205.58781218923224}]
[null,null,"NPV",{"$f":"NPV($C$7,E25:I25)","v":777.28763269653575}]
[]
[null,null,"Difference in NPVs",{"$f":"(D23-D26)","v":0},null,null,null,"Difference between final year revenue and requirement",{"$f":"I25/I22-1","v":-3.7410912184194567E-2}]
[]
[null,null,null,null,"P_0","X_1","X_2","X_3","X_4"]
[null,null,null,null,0.17361222852482086,0.06,-0.01,-0.02,-0.03]
[]
[]
[]
[]
[]
[]
[null,"Revenue cap calculation - not applicable to this model"]
[]
[null,{"$f":"B22","v":"Building block requirement ($m)"},null,null,{"$f":"E22","v":171.51542021152429},{"$f":"F22","v":177.50555464602027},{"$f":"G22","v":194.54863359747966},{"$f":"H22","v":199.87661213609448},{"$f":"I22","v":213.57795843679057}]
[null,null,"NPV",{"$f":"NPV($C$7,E40:I40)","v":777.28763269653575}]
[]
[null,"Smoothed revenue cap ($m)",null,{"$f":"Input!G198","v":210},{"$f":"D43*(1-E50)*(1+$C$8)","v":196.90266090053473},{"$f":"E43*(1-F50)*(1+$C$8)","v":201.82522742304809},{"$f":"F43*(1-G50)*(1+$C$8)","v":206.87085810862428},{"$f":"G43*(1-H50)*(1+$C$8)","v":212.04262956133985},{"$f":"H43*(1-I50)*(1+$C$8)","v":217.34369530037333}]
[null,null,"NPV",{"$f":"NPV($C$7,E43:I43)","v":844.17797277193199}]
[]
[null,null,"Difference in NPVs",{"$f":"D44-D41","v":66.890340075396239},null,null,null,"Difference between final year revenue and requirement",{"$f":"I43/I40-1","v":1.7631673657453995E-2}]
[]
[]
[null,null,null,null,"P_0","X_1","X_2","X_3","X_4"]
[null,null,null,null,8.5237347732707455E-2,null,null,null,null,"positive P0, X imply real decrease in price/ revenue constraint"]
[]
[]
[]
[null,"Revenue yield/ Average revenue cap calculation - not applicable to this model"]
[]
[null,{"$f":"B40","v":"Building block requirement ($m)"},null,null,{"$f":"E40","v":171.51542021152429},{"$f":"F40","v":177.50555464602027},{"$f":"G40","v":194.54863359747966},{"$f":"H40","v":199.87661213609448},{"$f":"I40","v":213.57795843679057}]
[null,null,"NPV",{"$f":"NPV($C$7,E56:I56)","v":777.28763269653575}]
[]
[]
[null,"Forecast energy throughput (Gj)",null,{"$f":"Input!F204","v":35667144.465714343},{"$f":"Input!G204","v":35859374.838647477},{"$f":"Input!H204","v":36108915.468908854},{"$f":"Input!I204","v":36340754.587535799},{"$f":"Input!J204","v":36548439.518878348},{"$f":"Input!K204","v":36703811.82059247}]
[]
[null,"Revenue yield ($/Gj)",null,{"$f":"Input!G199","v":5},{"$f":"D62*(1-E70)*(1+$C$8)","v":5.5046349520708704},{"$f":"E62*(1-F70)*(1+$C$8)","v":5.642250825872642},{"$f":"F62*(1-G70)*(1+$C$8)","v":5.783307096519458},{"$f":"G62*(1-H70)*(1+$C$8)","v":5.9278897739324439},{"$f":"H62*(1-I70)*(1+$C$8)","v":6.076087018280754}]
[]
[null,"Smoothed revenue requirement ($M)",null,{"$f":"D62*D60/1000000","v":178.33572232857171},{"$f":"E62*E60/1000000","v":197.39276809622964},203.7355581258164,{"$f":"G62*G60/1000000","v":210.16974389896782},216.65512087714737,223.01555452452158]
[null,null,"NPV",{"$f":"NPV($C$7,E64:I64)","v":856.52799115295693}]
[]
[null,null,"Difference in NPVs",{"$f":"D65-D57","v":79.240358456421177},null,null,null,"Difference between final year revenue and requirement",{"$f":"I64/I56-1","v":4.41880620865851E-2}]
[]
[null,null,null,null,"P_0","X_1","X_2","X_3","X_4"]
[null,null,null,null,-7.4075112599194304E-2,null,null,null,null,"positive P0, X imply real decrease in price/ revenue constraint"]
[]
[]
[]
[]
[null,"Summary"]
[]
[null,"Revenues ($m, nominal)",null,"NPV",{"$f":"E4","v":2013},{"$f":"F4","v":2014},{"$f":"G4","v":2015},{"$f":"H4","v":2016},{"$f":"I4","v":2017}]
[null,"WAPC",null,{"$f":"NPV($C$7,E78:I78)","v":777.28763269653575},{"$f":"E25","v":194.09141338104305},{"$f":"F25","v":175.68380106247355},{"$f":"G25","v":183.49763627992746},{"$f":"H25","v":193.5456241901696},{"$f":"I25","v":205.58781218923224}]
[null,"Revenue cap",null,{"$f":"NPV($C$7,E79:I79)","v":844.17797277193199},{"$f":"E43","v":196.90266090053473},{"$f":"F43","v":201.82522742304809},{"$f":"G43","v":206.87085810862428},{"$f":"H43","v":212.04262956133985},{"$f":"I43","v":217.34369530037333}]
[null,"Revenue yield",null,{"$f":"NPV($C$7,E80:I80)","v":856.52799115295693},{"$f":"E64","v":197.39276809622964},{"$f":"F64","v":203.7355581258164},{"$f":"G64","v":210.16974389896782},{"$f":"H64","v":216.65512087714737},{"$f":"I64","v":223.01555452452158}]
[null,"Building block requirement",null,{"$f":"NPV($C$7,E81:I81)","v":777.28763269653575},{"$f":"E16","v":171.51542021152429},{"$f":"F16","v":177.50555464602027},{"$f":"G16","v":194.54863359747966},{"$f":"H16","v":199.87661213609448},{"$f":"I16","v":213.57795843679057}]
[]
[null,null,null,"X factors",{"$f":"E77","v":2013},{"$f":"F77","v":2014},{"$f":"G77","v":2015},{"$f":"H77","v":2016},{"$f":"I77","v":2017}]
[null,null,null,{"$f":"B78","v":"WAPC"},{"$f":"P_0","v":0.17361222852482086},{"$f":"x_1","v":0.06},{"$f":"X_2","v":-0.01},{"$f":"X_3","v":-0.02},{"$f":"X_4","v":-0.03}]
[null,null,null,{"$f":"B79","v":"Revenue cap"},{"$f":"E50","v":8.5237347732707455E-2},{"$f":"F50","v":0},{"$f":"G50","v":0},{"$f":"H50","v":0},{"$f":"I50","v":0}]
[null,null,null,{"$f":"B80","v":"Revenue yield"},{"$f":"E70","v":-7.4075112599194304E-2},{"$f":"F70","v":0},{"$f":"G70","v":0},{"$f":"H70","v":0},{"$f":"I70","v":0}]
[]
[null,"Revenue",null,{"$f":"D4","v":2012},2013,2014,2015,2016,2017]
[null,"Nominal unsmoothed revenues ($M)",null,null,{"$f":"'X factor'!E16","v":171.51542021152429},{"$f":"'X factor'!F16","v":177.50555464602027},{"$f":"'X factor'!G16","v":194.54863359747966},{"$f":"'X factor'!H16","v":199.87661213609448},{"$f":"'X factor'!I16","v":213.57795843679057}]
[null,"Nominal smoothed revenues ($M)",null,{"$f":"'X factor'!D25","v":210.98874182719524},{"$f":"'X factor'!E25","v":194.09141338104305},{"$f":"'X factor'!F25","v":175.68380106247355},{"$f":"'X factor'!G25","v":183.49763627992746},{"$f":"'X factor'!H25","v":193.5456241901696},{"$f":"'X factor'!I25","v":205.58781218923224}]
[null,"Nominal price path $/Gj",null,{"$f":"'X factor'!D62","v":5},{"$f":"'X factor'!E62","v":5.5046349520708704},{"$f":"'X factor'!F62","v":5.642250825872642},{"$f":"'X factor'!G62","v":5.783307096519458},{"$f":"'X factor'!H62","v":5.9278897739324439},{"$f":"'X factor'!I62","v":6.076087018280754}]
[]
[null,"inflation index",null,{"$f":"Analysis!F8","v":1},{"$f":"Analysis!G8","v":1.0249999999999999},{"$f":"Analysis!H8","v":1.0506249999999999},{"$f":"Analysis!I8","v":1.0768906249999999},{"$f":"Analysis!J8","v":1.1038128906249998},{"$f":"Analysis!K8","v":1.1314082128906247}]
[]
[null,{"$f":"\"Real unsmoothed revenues ($M \"&Input!Q7-1&\")\"","v":"Real unsmoothed revenues ($M 2012)"},null,null,{"$f":"E89/E93","v":167.33211727953591},{"$f":"F89/F93","v":168.95234231625963},{"$f":"G89/G93","v":180.65774655386167},{"$f":"H89/H93","v":181.07834564508534},{"$f":"I89/I93","v":188.7717943032446}]
[null,{"$f":"\"Real smoothed revenues ($M \"&Input!Q7-1&\")\"","v":"Real smoothed revenues ($M 2012)"},null,{"$f":"D90/D93","v":210.98874182719524},189.35747646931031,167.21837102912414,170.39579695470698,175.34278303325522,181.70966928371308]
[null,{"$f":"\"Real price path ($/Gj \"&Input!Q7-1&\")\"","v":"Real price path ($/Gj 2012)"},null,{"$f":"D91/D93","v":5},5.3703755629959717,5.3703755629959717,5.3703755629959717,5.3703755629959717,5.3703755629959709]